{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Change log","Intro","AER only","DMS input","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":1,"macros":0,"external_links":0,"defined_names":534,"comments":4,"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":"Change log","index":0,"n_rows":141,"n_cols":4,"rows_kept":141,"cut":false,"hidden":false,"merged":[]}
[null,"Changes made to model"]
[]
["Item","Sheet","Location","Comment"]
[]
[1,"RFM input; RAB roll forward; Total RAB roll forward;TAB roll forward; PTRM input summary",null,"Label update"]
[]
[2,"All Sheets","Various","Asset classes increased from 30 to 50"]
[]
[3,"RFM input","RFM input'!E394:H397","Added option for forecast or actual real SL depreciation"]
[null,null,"RFM input'!A399:Q451","Added section for forecast SL depreciation data inputs"]
[]
[4,"RAB roll forward","RAB roll forward'!H128:Q128","Formula update to accommodate choice of forecast or actual real SL depreciation"]
[null,null,"RAB roll forward'!H141:Q141","Formula update to accommodate choice of forecast or actual real SL depreciation"]
[null,null,"etc to ...'RAB roll forward'!H765:Q765","Formula update to accommodate choice of forecast or actual real SL depreciation"]
[null,null,"RAB roll forward'!N292:Q292","Corrected anomalous formula"]
[]
[5,"RAB roll forward","RAB roll forward'!C115","Formula update in the label to reflect choice of forecast or actual depreciation"]
[null,null,"RAB roll forward'!C873","Formula update in the label to reflect choice of forecast or actual depreciation"]
[null,null,"RAB roll forward'!C1083","Formula update in the label to reflect choice of forecast or actual depreciation"]
[null,null,"RAB roll forward'!C1293","Formula update in the label to reflect choice of forecast or actual depreciation"]
[null,null,"RAB roll forward'!C1503","Formula update in the label to reflect choice of forecast or actual depreciation"]
[]
[6,"Total RAB roll forward","Total RAB roll forward'!C111","Formula update in the label to reflect choice of forecast or actual depreciation"]
[null,null,"Total RAB roll forward'!C687","Formula update in the label to reflect choice of forecast or actual depreciation"]
[]
[7,"RFM input","RFM input'!H390:Q390","Formula update to enable different WACC each year"]
[null,null,"RFM input'!I391:Q391","Formula update to enable different WACC each year"]
[]
[8,"RFM input","RFM input'F384:F385","Moved CPI input for t-2 of previous period to RFM input sheet from Adjustment for previous period sheet"]
[null,"Adjustment for previous period","Adjustment for previous period'F6","Formula update to reflect input moved to RFM input sheet"]
[]
[9,"RFM input","RFM input'K7:K56 and X7:X56","Formula update for data validation so that a value greater than zero may be entered"]
[]
[10,"RFM input","RFM input'W57","Formula to sum values for opening TAB"]
[]
[11,"RFM input","RFM input'E5; G60; I60:G60","Formula update to allow for correct display of chosen base year (start of period)"]
[null,"Adjustment for previous period","Adjustment for previous period'F4","Formula update to allow for correct display of regulatory year"]
[null,"RAB roll forward","RAB roll forward'R4","Formula update to allow for correct display of regulatory year"]
[null,"TAB roll forward","TAB roll forward'R4","Formula update to allow for correct display of regulatory year"]
[]
[12,"RFM input","RFM input'J6:J57","Added input column for as commissioned RAB from final year of previous period"]
[null,null,"RFM input'N6:N57","Added input column for as commissioned RAB from final year of previous period"]
[null,null,"RFM input'P6:P57","Added input column for as commissioned RAB from final year of previous period"]
[null,null,"RFM input'R6:R57","Added input column for as commissioned RAB from final year of previous period"]
[null,null,"RFM input'T6:T57","Added input column for as commissioned RAB from final year of previous period"]
[]
[13,"RFM input","RFM input'M6","Label update for as incurred RAB inputs from final year of previous period"]
[null,null,"RFM input'Q6","Label update for as incurred RAB inputs from final year of previous period"]
[null,null,"RFM input'S6","Label update for as incurred RAB inputs from final year of previous period"]
[null,null,"RFM input'U6","Label update for as incurred RAB inputs from final year of previous period"]
[null,null,"RFM input'V6","Label update for as commissioned RAB inputs from final year of previous period"]
[null,null,"RFM input'Z6","Label update"]
[]
[14,"Adjustment for previous period","Adjustment for previous period'B7:Q7","Added actual inflation index from RFM input"]
[null,null,"Adjustment for previous period'B9:Q9","Added real vanilla WACC from RFM input"]
[]
[15,"Adjustment for previous period","Adjustment for previous period'B11; B272;","Label update to reflect changes to RFM input at 12"]
[null,null,"B274; B326; B378; B430; B432 and B434 ","Label update to reflect changes to RFM input at 12"]
[null,null,"etc to…B530 and B531","Label update to reflect changes to RFM input at 12"]
[]
[16,"Adjustment for previous period","Adjustment for previous period'G275:G324;","Formula update/addition to reflect changes to RFM input at 12"]
[null,null,"G327:G376; G326:G376; G379:G428; ","Formula update/addition to reflect changes to RFM input at 12"]
[null,null,"H378:Q328; and H431:Q531","Formula update/addition to reflect changes to RFM input at 12"]
[]
[17,"RAB roll forward","RAB roll forward'!H116:Q116","Formula update to to reflect changes to RFM input at 12"]
[null,null,"RAB roll forward'!H129:Q129","Formula update to to reflect changes to RFM input at 13"]
[null,null,"etc to ...'RAB roll forward'!H765:Q765","Formula update to to reflect changes to RFM input at 14"]
[]
[18,"RAB roll forward","RAB roll forward'C925; C977; C1029; ","Label update to reflect changes to RFM input at 12"]
[null,null,"C1345 and C1397","Label update to reflect changes to RFM input at 12"]
[]
[19,"RAB roll forward","RAB roll forward'G822:G871; G874:G923","Formula update/addition to reflect changes to RFM input at 12"]
[null,null,"G926:G975; G978:G1027; G1030:G1079; ","Formula update/addition to reflect changes to RFM input at 12"]
[null,null,"G1190:G1239; G1242:G1291; G1294:G1343; ","Formula update/addition to reflect changes to RFM input at 12"]
[null,null,"G1346:G1395; G1398:G1447; C1449; ","Formula update/addition to reflect changes to RFM input at 12"]
[null,null,"D1450:D1499 and G1449:G1499","Formula update/addition to reflect changes to RFM input at 12"]
[]
[20,"Total RAB roll forward","Total RAB roll forward'C163; C215; C267; ","Label update to reflect changes to RFM input at 12"]
[null,null,"C739 and C791","Label update to reflect changes to RFM input at 12"]
[]
[21,"Total RAB roll forward","Total RAB roll forward'C843; D844:D893 and","Formula update/addition to reflect changes to RFM input at 12"]
[null,null,"G843:G893","Formula update/addition to reflect changes to RFM input at 12"]
[]
[22,"Total RAB roll forward","Total RAB roll forward'H584:H633; G898:G947","Formula update/addition to reflect changes to Total RAB roll forward at 21"]
[]
[23,"Total RAB roll forward","Total RAB roll forward'J950:Q999 and ","Formula update/addition to reflect changes to Adjustment for previous period at 16"]
[null,null,"J1002:Q1051"]
[]
[24,"Total RAB roll forward","Total RAB roll forward'C491:G553","Removed sections for assets under construction true-up from final year of previous period (no longer required)"]
[null,null,"of version 2 RFM"]
[]
[25,"RFM input","RFM input'!W7:W56","Removed defined names for opening tax values"]
[null,"TAB roll forward","TAB roll forward'!H8:H57","Added defined names to ensure correct tax depreciation calculation on opening tax values"]
[null,"TAB roll forward","TAB roll forward'H8:H57","Formula update to reflect changes to RFM input at 12, and changes to remove half WACC from forecast capex"]
[]
[26,"Adjustment for previous period","Adjustment for previous period'B533:R725","Removed section that takes the opening inputs from final year of previous period and rolls forward for one year (replicated in other sheets)"]
[null,null,null,"(Adjustment for previous period B331:R523 of version 2 RFM)"]
[]
[27,"RAB roll forward","RAB roll forward'H1190:H1239","Added defined names to replace removal in Adjustment for previous period at 26"]
[]
[28,"RAB roll forward","RAB roll forward'K770:M819; J1136:L1185;","Formula update to allow display for regulatory control period of 2-10 years"]
[null,null,"K1190:M1239; J1556:L1605","Formula update to allow display for regulatory control period of 2-10 years"]
[null,"Total RAB roll forward","Total RAB roll forward'J8:L57; J322:L371;","Formula update to allow display for regulatory control period of 2-10 years"]
[null,null,"J373:L423; J425:L475; J529:L529; J584:L633; ","Formula update to allow display for regulatory control period of 2-10 years"]
[null,null,"J898:L947 J949:L949; J1001:L1001 and","Formula update to allow display for regulatory control period of 2-10 years"]
[null,null,"J1105:L1105","Formula update to allow display for regulatory control period of 2-10 years"]
[null,"RFM input","RFM input'!M392:Q392","Formula update to allow display for regulatory control period of 2-10 years"]
[null,"Adjustment for previous period","Adjustment for previous period'I171:I270","Formula update to allow display for regulatory control period of 2-10 years"]
[null,null,"J170:J270, H430:Q531","Formula update to allow display for regulatory control period of 2-10 years"]
[]
[29,"RFM input","RFM input'A453:H505","Added section for forecast final year asset adjustments"]
[null,"Total RAB roll forward","Total RAB roll forward'C477:Q527","Added section to reflect this change to RFM input"]
[null,null,"Total RAB roll forward'J530:Q579","Formula update to reflect this change to Total RAB roll forward"]
[null,null,"Total RAB roll forward'C1053:Q1103","Added section to reflect this change to RFM input"]
[null,null,"Total RAB roll forward'J1106:Q1155","Formula update to reflect this change to Total RAB roll forward"]
[null,null,"TAB roll forward'K8:R57","Formula update to reflect this change to RFM input and allow display for regulatory control period of 3 years or more"]
[]
[30,"Adjustment for previous period","Adjustment for previous period'!G118:G167","Formula update to remove CPI adjustment"]
[]
[31,"TAB roll forward","TAB roll forward'D112; D125 etc to…D749","Label update"]
[]
[32,"RAB remaining lives","RAB remaining lives","Added sheet for calculating remaining asset lives based on individually tracking capex over 20 years"]
[]
[33,"TAB remaining lives","TAB remaining lives","Added sheet for calculating remaining tax asset lives based on individually tracking capex over 20 years"]
[]
[34,"PTRM input summary","PTRM input summary'J7:K56 and N7:N56","Formula update to record outputs"]
[null,null,"PTRM input summary'L7:L56 and O6:O56","Formula update to use new RAB/TAB  remaining life calculations, and filter anomalous remaining lives"]
[]
[35,"DMIS input","DMS input","Added sheet for business information"]
[null,null,"Total RAB roll forward","Added defined names for selected ranges"]
[null,null,"TAB roll forward","Added defined names for selected ranges"]
[null,null,"PTRM input summary","Added defined names for selected ranges"]
[]
[36,"RFM input","RFM input'E2","Label update"]
[null,"Adjustment for previous period","Adjustment for previous period'B2","Label update"]
[null,"RAB roll forward","RAB roll forward'C2","Label update"]
[null,"Total RAB roll forward","Total RAB roll forward'C2","Label update"]
[null,"TAB roll forward","TAB roll forward'B2","Label update"]
[null,"PTRM input summary","PTRM input summary'E2","Label update"]
[null,null,"PTRM input summary'N6","Label update"]
[null,null,"PTRM input summary'Q6","Label update"]

{"sheet":"Intro","index":1,"n_rows":46,"n_cols":13,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Electricity Transmission 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:",3]
[null,null,null,null,null,null,null,null,null,null,null,"Date:","July 2015"]
[]
[]
[null,"Introduction",null,null,null,null,null,null,null,"Electricity Transmission Module"]
[]
[]
[]
[]
[]
[null,null,"This model is used by the AER to determine the opening regulatory and tax asset bases for a transmission 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, as at the end of that year."]
[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,"September 2007",null,"Initial model"]
[]
[null,null,2,"December 2010",null,"Modified calculations to allow for establising a closing RAB based on as commissioned capex"]
[null,null,null,null,null,"Adjusted depreciation calculation formula in the RAB roll forward"]
[null,null,null,null,null,"Added the weighted average approach to roll forward the remaining asset lives at the end of the regulatory control period and summary tables"]
[]
[null,null,3,"July 2015",null,"Added new input sections for as commissioned RAB and 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,"Updated inputs to handle different annual WACCs due to time-varying return on debt"]
[null,null,null,null,null,"Modified 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":"AER only","index":2,"n_rows":82,"n_cols":20,"rows_kept":82,"cut":false,"hidden":true,"merged":[[23,5,23,8],[0,11,0,19],[7,2,7,9],[11,2,11,9],[13,3,13,5],[14,3,14,5],[17,3,17,4],[17,5,17,8],[18,5,18,8],[19,3,19,4],[19,5,19,8],[22,3,22,4],[22,5,22,8],[51,3,51,4],[58,3,58,9],[59,0,65,0],[8,2,8,9],[30,3,30,4],[30,6,30,7],[32,0,41,0],[32,2,32,9],[38,3,38,4],[43,0,46,0],[24,3,24,4],[24,5,24,8],[28,3,28,4],[28,6,28,7],[29,3,29,4],[29,6,29,7]]}
["HIDE THIS COLUMN",null,{"$f":"(LOOKUP(dms_Model,dms_Model_List,dms_Worksheet_List))","v":"ROLL FORWARD MODEL"},null,null,null,null,null,null,null,null,"Data in these columns used for data validation and database purposes."]
[null,null,{"$f":"dms_TradingName","v":"Australian Transmission Co."},null,null,null,null,null,null,null,null,"Date last modified:"]
[null,null,{"$f":"CONCATENATE(FRCP_y1,\" to \",FRCP_y5)","v":"2017-18 to 2021-22"},null,null,null,null,null,null,null,null,"14 April 2015","merged cell C46/47"]
[null,null,"BUSINESS & OTHER DETAILS",null,null,null,null,null,null,null,null,"17 April 2015","adjusted dms_RYE to automate based on dms_Model (NB: EB & CA refer to CRCP_y5)"]
[null,null,null,null,null,null,null,null,null,null,null,"14 May 2015","adapted this cover for use in CA & EB RINs"]
[]
[null,null,"Instructions"]
[null,null,"Complete the following business details regulatory template before entering data or values in any other regulatory template. This regulatory template is linked to other cells within the spreadsheet and automatically generates column headings."]
[null,null,"THIS WORKBOOK TO BE LOCKED, PROTECTED AND HIDDEN FROM VIEW"]
[null,null,"SUBMISSION PARTICULARS INPUT SHEETS"]
[]
[null,null,"Entity details"]
[]
[null,null,"Trading name","Australian Transmission Co."]
[null,null,"ACN / ABN",{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":11222333444}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"dms_Model_List ","dms_Worksheet_List ",null,"dms_RYE_List1","dms_RYE_List2"]
[null,null,"Business address","Address 1",null,{"$f":"'DMS input'!E18:E18","v":"123 Straight Street"},null,null,null,null,null,"CA","CATEGORY ANALYSIS",null,"dms_RYE",{"$f":"CONCATENATE(LEFT(CRY, 2) &IF(CRY>\"2009-10\",,\"\") &RIGHT(CRY,2))","v":"2013"}]
[null,null,null,null,"Address 2",{"$f":"IF(ISBLANK('DMS input'!E19),\"\",'DMS input'!E19)","v":""},null,null,null,null,null,"CAM/Service change Backcast","REGULATORY REPORTING STATEMENT",null,"dms_RYE",{"$f":"CONCATENATE(LEFT(CRCP_y5, 2) &IF(CRCP_y5>\"2009-10\",,\"\") &RIGHT(CRCP_y5,2))","v":"2017"}]
[null,null,null,"Suburb",null,{"$f":"'DMS input'!E20","v":"Sydney"},null,null,null,null,null,"CPI","CPI",null,"dms_RYE",{"$f":"CONCATENATE(LEFT(CRCP_y5, 2) &IF(CRCP_y5>\"2009-10\",,\"\") &RIGHT(CRCP_y5,2))","v":"2017"}]
[null,null,null,null,"State",{"$f":"INDEX(dms_State_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"-"},"p/code",{"$f":"'DMS input'!G21","v":2000},null,null,null,"EB","ECONOMIC BENCHMARKING",null,"dms_RYE",{"$f":"CONCATENATE(LEFT(CRY, 2) &IF(CRY>\"2009-10\",,\"\") &RIGHT(CRY,2))","v":"2013"}]
[null,null,null,null,null,null,null,null,null,null,null,"PTRM","POST TAX REVENUE MODEL",null,"FRCP",{"$f":"CONCATENATE(LEFT(FRCP_y5, 2) &IF(FRCP_y1>\"2009-10\",,\"\") &RIGHT(FRCP_y5,2))","v":"2022"}]
[null,null,"Postal address","Address 1",null,{"$f":"'DMS input'!E23","v":"PO Box 123"},null,null,null,null,null,"Reset","REGULATORY REPORTING STATEMENT",null,"FRCP",{"$f":"CONCATENATE(LEFT(FRCP_y5, 2) &IF(FRCP_y1>\"2009-10\",,\"\") &RIGHT(FRCP_y5,2))","v":"2022"}]
[null,null,null,null,"Address 2",{"$f":"IF(ISBLANK('DMS input'!E24),\"\",'DMS input'!E24)","v":""},null,null,null,null,null,"RFM","ROLL FORWARD MODEL",null,"CRCP",{"$f":"CONCATENATE(LEFT(CRCP_y5, 2) &IF(CRCP_y1>\"2009-10\",,\"\") &RIGHT(CRCP_y5,2))","v":"2017"}]
[null,null,null,"Suburb",null,{"$f":"'DMS input'!E25:H25","v":0},null,null,null,null,null,"WACC","WEIGHTED AVERAGE COST OF CAPITAL",null,"dms_RYE",{"$f":"CONCATENATE(LEFT(CRCP_y5, 2) &IF(CRCP_y5>\"2009-10\",,\"\") &RIGHT(CRCP_y5,2))","v":"2017"}]
[null,null,null,null,"State",{"$f":"'DMS input'!E26","v":"NSW"},"p/code",{"$f":"'DMS input'!G26","v":2000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"dms_TradingName_List","dms_ABN_List","dms_State_List","dms_Sector_List","dms_Segment_List","dms_FormControl_List","dms_CRCPlength_List","dms_FRCPlength_List","dms_JurisdictionList"]
[null,null,"Contact name/s",{"$f":"'DMS input'!C29:D29","v":0},null,null,{"$f":"'DMS input'!F29:G29","v":0},null,null,null,null,"ActewAGL Distribution",76670568688,"ACT","Electricity","Distribution","Revenue cap",5,6,"ACT"]
[null,null,"Contact phone/s",{"$f":"'DMS input'!C30:D30","v":0},null,null,{"$f":"'DMS input'!F30:G30","v":0},null,null,null,null,"ActewAGL Distribution (Tx Assets)",76670568688,"ACT","Electricity","Distribution","Revenue cap",5,5,"ACT"]
[null,null,"Contact email address/s",{"$f":"'DMS input'!C31:D31","v":0},null,null,{"$f":"'DMS input'!F31:G31","v":0},null,null,null,null,"AGN",78551685,"SA","Gas","Distribution","Revenue cap",5,5,"SA"]
[null,null,null,null,null,null,null,null,null,null,null,"Ausgrid",67505337385,"NSW","Electricity","Distribution","Revenue cap",5,5,"NSW"]
["KEEP VISIBLE FOR\n RESET",null,"Regulatory control period details",null,null,null,null,null,null,null,null,"Ausgrid (Tx Assets)",67505337385,"NSW","Electricity","Distribution","Revenue cap",5,5,"NSW"]
[null,null,null,null,null,null,null,null,null,null,null,"AusNet (D)",91064651118,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,null,"Forthcoming regulatory control period",{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y5+1,(LEFT(CRCP_y5,4)+1&\"-\"&IF(MID(CRCP_y5,6,2)<\"09\",\"0\"&RIGHT(CRCP_y5,1)+1,RIGHT(CRCP_y5,2)+1))))","v":"2017-18"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",FRCP_y1+1,(LEFT(FRCP_y1,4)+1&\"-\"&IF(MID(FRCP_y1,6,2)<\"09\",\"0\"&RIGHT(FRCP_y1,1)+1,RIGHT(FRCP_y1,2)+1))))","v":"2018-19"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",FRCP_y2+1,(LEFT(FRCP_y2,4)+1&\"-\"&IF(MID(FRCP_y2,6,2)<\"09\",\"0\"&RIGHT(FRCP_y2,1)+1,RIGHT(FRCP_y2,2)+1))))","v":"2019-20"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",FRCP_y3+1,(LEFT(FRCP_y3,4)+1&\"-\"&IF(MID(FRCP_y3,6,2)<\"09\",\"0\"&RIGHT(FRCP_y3,1)+1,RIGHT(FRCP_y3,2)+1))))","v":"2020-21"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",FRCP_y4+1,(LEFT(FRCP_y4,4)+1&\"-\"&IF(MID(FRCP_y4,6,2)<\"09\",\"0\"&RIGHT(FRCP_y4,1)+1,RIGHT(FRCP_y4,2)+1))))","v":"2021-22"},null,null,null,"AusNet (T)",48116124362,"Vic","Electricity","Transmission","Revenue cap",5,5,"Vic"]
[null,null,null,null,null,null,null,null,null,null,null,"Australian Distribution Co.",11222333444,"-","Electricity","Distribution","Revenue cap",5,5,"-"]
[null,null,null,null,null,null,null,null,null,null,null,"Australian Transmission Co.",11222333444,"-","Electricity","Transmission","Revenue cap",5,5,"-"]
[null,null,"Current regulatory control period",{"$f":"CRY","v":"2012-13"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y1+1,(LEFT(CRCP_y1,4)+1&\"-\"&IF(MID(CRCP_y1,6,2)<\"09\",\"0\"&RIGHT(CRCP_y1,1)+1,RIGHT(CRCP_y1,2)+1))))","v":"2013-14"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y2+1,(LEFT(CRCP_y2,4)+1&\"-\"&IF(MID(CRCP_y2,6,2)<\"09\",\"0\"&RIGHT(CRCP_y2,1)+1,RIGHT(CRCP_y2,2)+1))))","v":"2014-15"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y3+1,(LEFT(CRCP_y3,4)+1&\"-\"&IF(MID(CRCP_y3,6,2)<\"09\",\"0\"&RIGHT(CRCP_y3,1)+1,RIGHT(CRCP_y3,2)+1))))","v":"2015-16"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y4+1,(LEFT(CRCP_y4,4)+1&\"-\"&IF(MID(CRCP_y4,6,2)<\"09\",\"0\"&RIGHT(CRCP_y4,1)+1,RIGHT(CRCP_y4,2)+1))))","v":"2016-17"},null,null,null,"CitiPower",76064651056,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,null,null,null,null,null,null,null,null,null,null,"Directlink",16779340889,"NSW","Electricity","Transmission","Revenue cap",10,5,"Qld"]
[null,null,null,null,null,null,null,null,null,null,null,"ElectraNet",41094482416,"SA","Electricity","Transmission","Revenue cap",5,5,"SA"]
[null,null,"Previous regulatory control period",{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",PRCP_y2-1,(LEFT(PRCP_y2,4)-1&\"-\"&IF(MID(PRCP_y2,3,1)=\"0\",\"0\"&RIGHT(PRCP_y2,2)-1,RIGHT(PRCP_y2,2)-1))))","v":"2007-08"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",PRCP_y3-1,(LEFT(PRCP_y3,4)-1&\"-\"&IF(MID(PRCP_y3,3,1)=\"0\",\"0\"&RIGHT(PRCP_y3,2)-1,RIGHT(PRCP_y3,2)-1))))","v":"2008-09"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",PRCP_y4-1,(LEFT(PRCP_y4,4)-1&\"-\"&IF(MID(PRCP_y4,3,1)=\"0\",\"0\"&RIGHT(PRCP_y4,2)-1,RIGHT(PRCP_y4,2)-1))))","v":"2009-10"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",PRCP_y5-1,(LEFT(PRCP_y5,4)-1&\"-\"&IF(MID(PRCP_y5,3,1)=\"0\",\"0\"&RIGHT(PRCP_y5,2)-1,RIGHT(PRCP_y5,2)-1))))","v":"2010-11"},{"$f":"CONCATENATE(IF(dms_RPT=\"Calendar\",CRCP_y1-1,(LEFT(CRCP_y1,4)-1&\"-\"&IF(MID(CRCP_y1,3,1)=\"0\",\"0\"&RIGHT(CRCP_y1,2)-1,RIGHT(CRCP_y1,2)-1))))","v":"2011-12"},null,null,null,"Endeavour Energy",59253130878,"NSW","Electricity","Distribution","Revenue cap",5,5,"NSW"]
[null,null,null,null,null,null,null,null,null,null,null,"Energex",40078849055,"Qld","Electricity","Distribution","Revenue cap",5,5,"Qld"]
[null,null,null,null,null,null,null,null,null,null,null,"Ergon Energy",50087646062,"Qld","Electricity","Distribution","Revenue cap",5,5,"Qld"]
["KEEP VISIBLE FOR\nCA & EB ONLY",null,null,null,null,null,null,null,null,null,null,"Essential Energy",37428185226,"NSW","Electricity","Distribution","Revenue cap",5,5,"NSW"]
[null,null,"Current regulatory year",{"$f":"'RFM input'!Z7","v":"2012-13"},null,null,null,null,null,null,null,"Jemena Electricity",82064651083,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,null,null,null,null,null,null,null,null,null,null,"Murraylink",79181207909,"NSW","Electricity","Transmission","Revenue cap",5,5,"SA"]
[null,null,null,null,null,null,null,null,null,null,null,"Powercor Australia",89064651109,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,null,null,null,null,null,null,null,null,null,null,"Powerlink",82078849233,"Qld","Electricity","Transmission","Revenue cap",5,5,"Qld"]
[null,null,null,null,null,null,null,null,null,null,null,"Qld,SA &ACT Gas Reset",22222222222,"-","Gas","Distribution","?",5,5,"-"]
[null,null,"Sector",{"$f":"INDEX(dms_Sector_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Electricity"},null,null,null,null,null,null,null,"SA Power Networks",13332330749,"SA","Electricity","Distribution","Revenue cap",5,5,"SA"]
[null,null,"Segment",{"$f":"INDEX(dms_Segment_List,MATCH(dms_TradingName,dms_TradingName_List))","v":"Transmission"},null,null,null,null,null,null,null,"TasNetworks (D)",24167357299,"Tas","Electricity","Distribution","Revenue cap",5,5,"Tas"]
[null,null,"Source","Regulatory proposal",null,null,null,null,null,null,null,"TasNetworks (T)",24167357299,"Tas","Electricity","Transmission","Revenue cap",5,5,"Tas"]
[null,null,"Regulatory Year Ending",{"$f":"(LOOKUP(dms_Model,dms_Model_List,dms_RYE_List2))","v":"2017"},null,null,null,null,null,null,null,"TransGrid",19622755774,"NSW","Electricity","Transmission","Revenue cap",5,5,"NSW"]
[null,null,"Reporting Period Type",{"$f":"IF(LEN(CRCP_y1)>4,\"Financial\",\"Calendar\")","v":"Financial"},null,null,null,null,null,null,null,"United Energy",70064651029,"Vic","Electricity","Distribution","Revenue cap",5,5,"Vic"]
[null,null,"Model or RIN Type","RFM"]
[null,null,"Security Classification","Public"]
[null,null,"Data quality (actual, estimate, public, consolidated)","Consolidated"]
[null,null,"EBSS - First application of scheme in forthcoming period?","No"]
[null,null,"Amended RIN submission - amendment reason"]
["HIDE THESE ROWS",null,"Template - version no.",1]
[null,null,"Dollar $ real  (the last month before the FRCP_y1)",{"$f":"CONCATENATE(IF(dms_RPT=\"Financial\",\"June \",\"December \"),(CRCP_y5))","v":"June 2016-17"},null,null,null,null,null,null,null,"dms_SourceList","dms_FormControl_Choices"]
[null,null,"Form of control",null,null,null,null,null,null,null,null,"After appeal","Revenue cap"]
[null,null,"Length of current reg control period",{"$f":"INDEX(dms_CRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},null,null,null,null,null,null,null,"Draft decision","Revenue yield"]
[null,null,"Length of forthcoming reg control period",{"$f":"INDEX(dms_FRCPlength_List,MATCH(dms_TradingName,dms_TradingName_List))","v":5},null,null,null,null,null,null,null,"Final decision","Weighted average price cap"]
[null,null,"RIN response - version no.",1,null,null,null,null,null,null,null,"Regulatory proposal"]
[null,null,"Jurisdiction",{"$f":"INDEX(dms_JurisdictionList,MATCH(dms_TradingName,dms_TradingName_List))","v":"-"},null,null,null,null,null,null,null,"Revised regulatory proposal"]
[null,null,null,null,null,null,null,null,null,null,null,"RFM annual update"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Notes"]
[null,null,null,null,null,null,null,null,null,null,null,"RFM - Base year is usually CRCP_y1","EG. Victorian 2016-20 - base year = 2011"]
[null,null,null,null,null,null,null,null,null,null,null,"RFM - Form of Control Field is not relevant"]
[null,null,null,null,null,null,null,null,null,null,null,"PTRM - capture base year input by NSP","='[Published version - PTRM - TNSP - version 3 - January 2015 - Appendix A.xlsm]PTRM input'!Q7"]

{"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$16&\" - DMS Input\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Aus Elec - DMS Input - TNSP RFM - version 3"},null,null,null,null,"Input cells are in blue"]
[]
[]
[]
[null,"This sheet requests information that allows the AER to automatically import the RFM into our data management system (DMS)."]
[null,"This sheet's metadata relates to the business and context for the RFM (rather than the RFM itself)."]
[null,"Some of this data is automatically populated based on data entered on the RFM input sheet. Only change blue input cells."]
[null,"Some rows are hidden. To facilitate the automatic import, please do not delete or add rows on this sheet."]
[null,"Throughout the rest of the workbook, defined name ranges are used to identify data that is imported into the DMS."]
[]
[null,"Entity details"]
[]
[null,"Trading name","Australian Transmission Co."]
[null,"ACN / ABN",{"$f":"INDEX(dms_ABN_List,MATCH(dms_TradingName,dms_TradingName_List))","v":11222333444}]
[null,"Business short name","Aus Elec"]
[]
[null,"Business address","Address 1",null,"123 Straight Street"]
[null,null,null,"Address 2"]
[null,null,"Suburb",null,"Sydney"]
[null,null,null,"State","NSW","Postcode",2000]
[]
[null,"Postal address","Address 1",null,"PO Box 123"]
[null,null,null,"Address 2"]
[null,null,"Suburb",null,"Sydney"]
[null,null,null,"State","NSW","Postcode",2000]
[]
[]
[null,"Contact name/s","Bob Smith",null,null,"Julie Lee"]
[null,"Contact phone/s",212345678,null,null,291234567]
[null,"Contact email address/s","bob@auselec.net.au",null,null,"julie@auselec.net.au"]
[]
[null,"Regulatory process details"]
[]
[]
[null,"Source","Regulatory proposal"]
[null,"Amended model submission - reason"]

{"sheet":"RFM input","index":4,"n_rows":505,"n_cols":27,"rows_kept":505,"cut":false,"hidden":false,"merged":[[398,4,398,6],[452,4,452,6],[1,6,1,7],[1,4,1,5],[274,4,274,6],[328,4,328,6],[4,4,4,9],[58,4,58,5],[112,4,112,5],[166,4,166,6],[220,4,220,6],[5,5,5,7]]}
[]
[null,null,null,null,{"$f":"'DMS input'!$C$16&\" - RFM Input\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Aus Elec - RFM Input - TNSP RFM - version 3"},null,"Input cells are in blue"]
[null,null,null,null,null,null,null,null,null,null,"New insert/change",null,"Labelling change"]
[]
[null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&IF(LEN($Z$7)>4,CONCATENATE(LEFT($Z$7,4)-1&\"-\"&IF($Z$7>\"2009-10\",,\"0\")&RIGHT($Z$7,2)-1),$Z$7-1)&\" and Opening Tax Asset Base for \"&$Z$7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2011-12 and Opening Tax Asset Base for 2012-13 ($m Nominal)"}]
[null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value (Partially As Incurred)","Opening Asset Value (As Commissioned)","Average Remaining Life (Year)","Standard Life (Year)","Forecast Net Capex (As Incurred)","Forecast Net Capex (As Commissioned)","Forecast Regulatory Depreciation (Partially As Incurred)","Forecast Regulatory Depreciation (As Commissioned)","Difference in Final Year Capex (As Incurred)","Difference in Final Year Capex (As Commissioned)","Return on Difference in Final Year Capex ( As Incurred)","Return on Difference in Final Year Capex (As Commissioned)","Other Final Year Adjustments (As Incurred)","Other Final Year Adjustments (As Commissioned)","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,"Asset Class 1","Transmission lines",null,null,1000,1100,30,50,20,20,5,5,null,null,null,null,null,null,800,25,45,"2012-13",5]
[null,null,null,null,"Asset Class 2","Substations",null,null,800,880,25,40,20,20,5,5,null,null,null,null,null,null,700,20,35]
[null,null,null,null,"Asset Class 3","Easements",null,null,700,770,"n/a","n/a",20,20,5,5,null,null,null,null,null,null,600,"n/a","n/a"]
[null,null,null,null,"Asset Class 4"]
[null,null,null,null,"Asset Class 5"]
[null,null,null,null,"Asset Class 6"]
[null,null,null,null,"Asset Class 7"]
[null,null,null,null,"Asset Class 8"]
[null,null,null,null,"Asset Class 9"]
[null,null,null,null,"Asset Class 10"]
[null,null,null,null,"Asset Class 11"]
[null,null,null,null,"Asset Class 12"]
[null,null,null,null,"Asset Class 13"]
[null,null,null,null,"Asset Class 14"]
[null,null,null,null,"Asset Class 15"]
[null,null,null,null,"Asset Class 16"]
[null,null,null,null,"Asset Class 17"]
[null,null,null,null,"Asset Class 18"]
[null,null,null,null,"Asset Class 19"]
[null,null,null,null,"Asset Class 20"]
[null,null,null,null,"Asset Class 21"]
[null,null,null,null,"Asset Class 22"]
[null,null,null,null,"Asset Class 23"]
[null,null,null,null,"Asset Class 24"]
[null,null,null,null,"Asset Class 25"]
[null,null,null,null,"Asset Class 26"]
[null,null,null,null,"Asset Class 27"]
[null,null,null,null,"Asset Class 28"]
[null,null,null,null,"Asset Class 29"]
[null,null,null,null,"Asset Class 30"]
[null,null,null,null,"Asset Class 31"]
[null,null,null,null,"Asset Class 32"]
[null,null,null,null,"Asset Class 33"]
[null,null,null,null,"Asset Class 34"]
[null,null,null,null,"Asset Class 35"]
[null,null,null,null,"Asset Class 36"]
[null,null,null,null,"Asset Class 37"]
[null,null,null,null,"Asset Class 38"]
[null,null,null,null,"Asset Class 39"]
[null,null,null,null,"Asset Class 40"]
[null,null,null,null,"Asset Class 41"]
[null,null,null,null,"Asset Class 42"]
[null,null,null,null,"Asset Class 43"]
[null,null,null,null,"Asset Class 44"]
[null,null,null,null,"Asset Class 45"]
[null,null,null,null,"Asset Class 46"]
[null,null,null,null,"Asset Class 47"]
[null,null,null,null,"Asset Class 48"]
[null,null,null,null,"Asset Class 49"]
[null,null,null,null,"Asset Class 50","Equity raising costs"]
[null,null,null,null,"Total",null,null,null,{"$f":"SUM(I7:I56)","v":2500},{"$f":"SUM(J7:J56)","v":2750},null,null,{"$f":"SUM(M7:M56)","v":60},60,15,15,0,0,0,0,0,0,2100]
[]
[null,null,null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"IF(LEN(H60)>4,CONCATENATE(LEFT(H60,4)-1&\"-\"&IF(H60>\"2009-10\",,\"0\")&RIGHT(H60,2)-1),H60-1)","v":"2011-12"},{"$f":"Z7","v":"2012-13"},{"$f":"IF(LEN(H60)>4,CONCATENATE(LEFT(H60,4)+1&\"-\"&IF(H60>\"2007-08\",,\"0\")&RIGHT(H60,2)+1),H60+1)","v":"2013-14"},{"$f":"IF(LEN(I60)>4,CONCATENATE(LEFT(I60,4)+1&\"-\"&IF(I60>\"2007-08\",,\"0\")&RIGHT(I60,2)+1),I60+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22"]
[null,null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,15,10,10,10,10,10]
[null,null,null,null,{"$f":"Asset2","v":"Substations"},null,15,10,10,10,10,10]
[null,null,null,null,{"$f":"Asset3","v":"Easements"},null,15,10,10,10,10,10]
[null,null,null,null,{"$f":"Asset4","v":0}]
[null,null,null,null,{"$f":"Asset5","v":0}]
[null,null,null,null,{"$f":"Asset6","v":0}]
[null,null,null,null,{"$f":"Asset7","v":0}]
[null,null,null,null,{"$f":"Asset8","v":0}]
[null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,{"$f":"Asset11","v":0}]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G61:G110)","v":45},{"$f":"SUM(H61:H110)","v":30},30,30,30,30,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G111:Q111)","v":195}]
[null,null,null,null,"Actual Asset Disposal – As Incurred ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2011-12"},{"$f":"H$60","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22"]
[null,null,null,null,{"$f":"Asset1","v":"Transmission lines"}]
[null,null,null,null,{"$f":"Asset2","v":"Substations"},null,1,1,1,1,1,1]
[null,null,null,null,{"$f":"Asset3","v":"Easements"}]
[null,null,null,null,{"$f":"Asset4","v":0}]
[null,null,null,null,{"$f":"Asset5","v":0}]
[null,null,null,null,{"$f":"Asset6","v":0}]
[null,null,null,null,{"$f":"Asset7","v":0}]
[null,null,null,null,{"$f":"Asset8","v":0}]
[null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,{"$f":"Asset11","v":0}]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G115:G164)","v":1},{"$f":"SUM(H115:H164)","v":1},1,1,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G165:Q165)","v":6}]
[null,null,null,null,{"$f":"\"Actual Net Capital Expenditure – As Incurred ($m Real \"&IF(LEN($Z$7)>4,CONCATENATE(LEFT($Z$7, 4)-1 &\"-\" &IF($Z$7>\"2009-10\",,\"0\") &RIGHT($Z$7,2)-1),$Z$7-1)&\")\"","v":"Actual Net Capital Expenditure – As Incurred ($m Real 2011-12)"}]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2011-12"},{"$f":"H$60","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22"]
[null,null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,{"$f":"(G61-G115)/G$386","v":15},9.8440111420612801,9.6036788387882996,9.3303293462231682,9.1727815711462313,8.9929231089668917,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"Substations"},null,{"$f":"(G62-G116)/G$386","v":14},8.8596100278551511,8.6433109549094702,8.3972964116008502,8.2555034140316081,8.0936307980702029,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"Easements"},null,{"$f":"(G63-G117)/G$386","v":15},9.8440111420612801,9.6036788387882996,9.3303293462231682,9.1727815711462313,8.9929231089668917,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":0},null,{"$f":"(G64-G118)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":0},null,{"$f":"(G65-G119)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":0},null,{"$f":"(G66-G120)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":0},null,{"$f":"(G67-G121)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":0},null,{"$f":"(G68-G122)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":0},null,{"$f":"(G69-G123)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":0},null,{"$f":"(G70-G124)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":0},null,{"$f":"(G71-G125)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":0},null,{"$f":"(G72-G126)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":0},null,{"$f":"(G73-G127)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":0},null,{"$f":"(G74-G128)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":0},null,{"$f":"(G75-G129)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":0},null,{"$f":"(G76-G130)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":0},null,{"$f":"(G77-G131)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":0},null,{"$f":"(G78-G132)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":0},null,{"$f":"(G79-G133)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":0},null,{"$f":"(G80-G134)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":0},null,{"$f":"(G81-G135)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":0},null,{"$f":"(G82-G136)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":0},null,{"$f":"(G83-G137)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":0},null,{"$f":"(G84-G138)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":0},null,{"$f":"(G85-G139)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":0},null,{"$f":"(G86-G140)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":0},null,{"$f":"(G87-G141)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":0},null,{"$f":"(G88-G142)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,{"$f":"(G89-G143)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,{"$f":"(G90-G144)/G$386","v":0},{"$f":"(H90-H144)/H$386","v":0},0,0,0,0,0,0,0,{"$f":"(P90-P144)/P$386","v":0},{"$f":"(Q90-Q144)/Q$386","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0},null,{"$f":"(G91-G145)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":0},null,{"$f":"(G92-G146)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,{"$f":"(G93-G147)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":0},null,{"$f":"(G94-G148)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":0},null,{"$f":"(G95-G149)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":0},null,{"$f":"(G96-G150)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":0},null,{"$f":"(G97-G151)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":0},null,{"$f":"(G98-G152)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":0},null,{"$f":"(G99-G153)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":0},null,{"$f":"(G100-G154)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":0},null,{"$f":"(G101-G155)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":0},null,{"$f":"(G102-G156)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":0},null,{"$f":"(G103-G157)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":0},null,{"$f":"(G104-G158)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":0},null,{"$f":"(G105-G159)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":0},null,{"$f":"(G106-G160)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":0},null,{"$f":"(G107-G161)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":0},null,{"$f":"(G108-G162)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":0},null,{"$f":"(G109-G163)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,{"$f":"(G110-G164)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G169:G218)","v":44},{"$f":"SUM(H169:H218)","v":28.547632311977711},27.850668632486069,27.057955104047188,26.601066556324071,26.079477016003985,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G219:Q219)","v":180.13679962083901}]
[null,null,null,null,"Actual Capital Expenditure – As Commissioned ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2011-12"},{"$f":"H$60","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22"]
[null,null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,16,10,10,10,10,10]
[null,null,null,null,{"$f":"Asset2","v":"Substations"},null,16,10,10,10,10,10]
[null,null,null,null,{"$f":"Asset3","v":"Easements"},null,16,15,15,15,15,15]
[null,null,null,null,{"$f":"Asset4","v":0}]
[null,null,null,null,{"$f":"Asset5","v":0}]
[null,null,null,null,{"$f":"Asset6","v":0}]
[null,null,null,null,{"$f":"Asset7","v":0}]
[null,null,null,null,{"$f":"Asset8","v":0}]
[null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,{"$f":"Asset11","v":0}]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G223:G272)","v":48},{"$f":"SUM(H223:H272)","v":35},35,35,35,35,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G273:Q273)","v":223}]
[null,null,null,null,"Actual Asset Disposal – As De-commissioned ($m Nominal)"]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2011-12"},{"$f":"H$60","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22"]
[null,null,null,null,{"$f":"Asset1","v":"Transmission lines"}]
[null,null,null,null,{"$f":"Asset2","v":"Substations"},null,1,1,1,1,1,1]
[null,null,null,null,{"$f":"Asset3","v":"Easements"}]
[null,null,null,null,{"$f":"Asset4","v":0}]
[null,null,null,null,{"$f":"Asset5","v":0}]
[null,null,null,null,{"$f":"Asset6","v":0}]
[null,null,null,null,{"$f":"Asset7","v":0}]
[null,null,null,null,{"$f":"Asset8","v":0}]
[null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,{"$f":"Asset11","v":0}]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G277:G326)","v":1},{"$f":"SUM(H277:H326)","v":1},1,1,1,1,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G327:Q327)","v":6}]
[null,null,null,null,{"$f":"\"Actual Net Capital Expenditure – As Commissioned ($m Real \"&IF(LEN($Z$7)>4,CONCATENATE(LEFT($Z$7, 4)-1 &\"-\" &IF($Z$7>\"2009-10\",,\"0\") &RIGHT($Z$7,2)-1),$Z$7-1)&\")\"","v":"Actual Net Capital Expenditure – As Commissioned ($m Real 2011-12)"}]
[null,null,null,null,"Year",null,{"$f":"G$60","v":"2011-12"},{"$f":"H$60","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22"]
[null,null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,{"$f":"(G223-G277)/G$386","v":16},9.8440111420612801,9.6036788387882996,9.3303293462231682,9.1727815711462313,8.9929231089668917,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset2","v":"Substations"},null,{"$f":"(G224-G278)/G$386","v":15},8.8596100278551511,8.6433109549094702,8.3972964116008502,8.2555034140316081,8.0936307980702029,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset3","v":"Easements"},null,{"$f":"(G225-G279)/G$386","v":16},14.76601671309192,14.40551825818245,13.995494019334751,13.759172356719345,13.489384663450339,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset4","v":0},null,{"$f":"(G226-G280)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset5","v":0},null,{"$f":"(G227-G281)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset6","v":0},null,{"$f":"(G228-G282)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset7","v":0},null,{"$f":"(G229-G283)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset8","v":0},null,{"$f":"(G230-G284)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset9","v":0},null,{"$f":"(G231-G285)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset10","v":0},null,{"$f":"(G232-G286)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset11","v":0},null,{"$f":"(G233-G287)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset12","v":0},null,{"$f":"(G234-G288)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset13","v":0},null,{"$f":"(G235-G289)/G$386","v":0},{"$f":"(H235-H289)/H$386","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset14","v":0},null,{"$f":"(G236-G290)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset15","v":0},null,{"$f":"(G237-G291)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset16","v":0},null,{"$f":"(G238-G292)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset17","v":0},null,{"$f":"(G239-G293)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset18","v":0},null,{"$f":"(G240-G294)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset19","v":0},null,{"$f":"(G241-G295)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset20","v":0},null,{"$f":"(G242-G296)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset21","v":0},null,{"$f":"(G243-G297)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset22","v":0},null,{"$f":"(G244-G298)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset23","v":0},null,{"$f":"(G245-G299)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset24","v":0},null,{"$f":"(G246-G300)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset25","v":0},null,{"$f":"(G247-G301)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset26","v":0},null,{"$f":"(G248-G302)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset27","v":0},null,{"$f":"(G249-G303)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset28","v":0},null,{"$f":"(G250-G304)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset29","v":0},null,{"$f":"(G251-G305)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset30","v":0},null,{"$f":"(G252-G306)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset31","v":0},null,{"$f":"(G253-G307)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset32","v":0},null,{"$f":"(G254-G308)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset33","v":0},null,{"$f":"(G255-G309)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset34","v":0},null,{"$f":"(G256-G310)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset35","v":0},null,{"$f":"(G257-G311)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset36","v":0},null,{"$f":"(G258-G312)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset37","v":0},null,{"$f":"(G259-G313)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset38","v":0},null,{"$f":"(G260-G314)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset39","v":0},null,{"$f":"(G261-G315)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset40","v":0},null,{"$f":"(G262-G316)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset41","v":0},null,{"$f":"(G263-G317)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset42","v":0},null,{"$f":"(G264-G318)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset43","v":0},null,{"$f":"(G265-G319)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset44","v":0},null,{"$f":"(G266-G320)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset45","v":0},null,{"$f":"(G267-G321)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset46","v":0},null,{"$f":"(G268-G322)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset47","v":0},null,{"$f":"(G269-G323)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset48","v":0},null,{"$f":"(G270-G324)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset49","v":0},null,{"$f":"(G271-G325)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,{"$f":"(G272-G326)/G$386","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G331:G380)","v":47},{"$f":"SUM(H331:H380)","v":33.469637883008353},32.652508051880218,31.723119777158772,31.187457341897186,30.57593857048743,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G381:Q381)","v":206.60866162443196}]
[null,null,null,null,"Inflation and Rate of Return"]
[null,null,null,null,"Year",{"$f":"IF(LEN(G384)>4,CONCATENATE(LEFT(G384, 4)-1 &\"-\" &IF(G384>\"2009-10\",,\"0\") &RIGHT(G384,2)-1),G384-1)","v":"2010-11"},{"$f":"G$60","v":"2011-12"},{"$f":"H$60","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22"]
[null,null,null,null,"Actual CPI Inflation Rate",3.3333333333333215E-2,1.5846066779853007E-2,2.5025025025025016E-2,2.9296875E-2,1.7175572519083859E-2,0.02,0.02]
[null,null,null,null,"Actual CPI (one year lagged)",null,1,{"$f":"G386*(1+G385)","v":1.015846066779853},{"$f":"H386*(1+H385)","v":1.041267640022592},1.0717735279138789,1.090181851866598,1.11198548890393,1.1342251986820087,1.1342251986820087,{"$f":"N386*(1+N385)","v":1.1342251986820087},1.1342251986820087,1.1342251986820087]
[null,null,null,null,"Forecast Inflation Rate",null,0.02,0.02,{"$f":"H387","v":0.02},{"$f":"I387","v":0.02},0.02,0.02,0.02,0.02,{"$f":"N387","v":0.02},0.02,0.02]
[null,null,null,null,"Forecast Inflation Cumulative Index",null,1,{"$f":"G388*(1+H387)","v":1.02},{"$f":"H388*(1+I387)","v":1.0404},1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,{"$f":"N388*(1+O387)","v":1.1716593810022657},1.1950925686223111,1.2189944199947573]
[]
[null,null,null,null,"Nominal Vanilla WACC",null,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,null,"Real Vanilla WACC",null,{"$f":"(1+G390)/(1+G387)-1","v":2.941176470588247E-2},2.941176470588247E-2,2.941176470588247E-2,2.941176470588247E-2,2.941176470588247E-2,2.941176470588247E-2,-1.9607843137254943E-2,-1.9607843137254943E-2,-1.9607843137254943E-2,-1.9607843137254943E-2,-1.9607843137254943E-2]
[null,null,null,null,"Nominal vanilla WACC  (fixed real time varying)",null,{"$f":"(1+G391)*(1+G385)-1","v":4.5723892273378253E-2},5.5172819878702262E-2,5.9570312500000222E-2,4.709250112258645E-2,5.0000000000000044E-2,5.0000000000000044E-2,-1.9607843137254943E-2,-1.9607843137254943E-2,-1.9607843137254943E-2,-1.9607843137254943E-2,-1.9607843137254943E-2]
[]
[null,null,null,null,"Real Straight-line Depreciation Option"]
[null,null,null,null,null,null,"Forecast Real SL Depreciation"]
[null,null,null,null,"Actual Real SL Depreciation",null,"Actual Real SL Depreciation"]
[null,null,null,null,null,null,{"$f":"IF(E396=G395,\"Forecast\",\"Actual\")","v":"Actual"}]
[]
[null,null,null,null,{"$f":"\"Forecast Straight-line Depreciation ($m Real \"&IF(LEN($Z$7)>4,CONCATENATE(LEFT($Z$7, 4)-1 &\"-\" &IF($Z$7>\"2009-10\",,\"0\") &RIGHT($Z$7,2)-1),$Z$7-1)&\")\"","v":"Forecast Straight-line Depreciation ($m Real 2011-12)"}]
[null,null,null,null,"Year",null,null,{"$f":"H$60","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22"]
[null,null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,{"$f":"Asset2","v":"Substations"},null,null,10,10,10,10,10,10,10,10,10,10]
[null,null,null,null,{"$f":"Asset3","v":"Easements"}]
[null,null,null,null,{"$f":"Asset4","v":0}]
[null,null,null,null,{"$f":"Asset5","v":0}]
[null,null,null,null,{"$f":"Asset6","v":0}]
[null,null,null,null,{"$f":"Asset7","v":0}]
[null,null,null,null,{"$f":"Asset8","v":0}]
[null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,{"$f":"Asset11","v":0}]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H401:H450)","v":20},{"$f":"SUM(I401:I450)","v":20},20,20,20,20,20,20,20,20]
[]
[null,null,null,null,{"$f":"\"Forecast Final Year (\"&IF(LEN($Z$7)>4,CONCATENATE(LEFT($Z$7,4)+($AA$7-1)&\"-\"&RIGHT($Z$7,2)+($AA$7-1)),$Z$7+($AA$7-1))&\") Asset Adjustments ($m Nominal)\"","v":"Forecast Final Year (2016-17) Asset Adjustments ($m Nominal)"}]
[null,null,null,null,"Year",null,"RAB (As Incurred)","RAB (As Commissioned)","TAB"]
[null,null,null,null,{"$f":"Asset1","v":"Transmission lines"}]
[null,null,null,null,{"$f":"Asset2","v":"Substations"}]
[null,null,null,null,{"$f":"Asset3","v":"Easements"},null,5,5,5]
[null,null,null,null,{"$f":"Asset4","v":0}]
[null,null,null,null,{"$f":"Asset5","v":0}]
[null,null,null,null,{"$f":"Asset6","v":0}]
[null,null,null,null,{"$f":"Asset7","v":0}]
[null,null,null,null,{"$f":"Asset8","v":0}]
[null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,{"$f":"Asset11","v":0}]
[null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,{"$f":"Asset31","v":0}]
[null,null,null,null,{"$f":"Asset32","v":0}]
[null,null,null,null,{"$f":"Asset33","v":0}]
[null,null,null,null,{"$f":"Asset34","v":0}]
[null,null,null,null,{"$f":"Asset35","v":0}]
[null,null,null,null,{"$f":"Asset36","v":0}]
[null,null,null,null,{"$f":"Asset37","v":0}]
[null,null,null,null,{"$f":"Asset38","v":0}]
[null,null,null,null,{"$f":"Asset39","v":0}]
[null,null,null,null,{"$f":"Asset40","v":0}]
[null,null,null,null,{"$f":"Asset41","v":0}]
[null,null,null,null,{"$f":"Asset42","v":0}]
[null,null,null,null,{"$f":"Asset43","v":0}]
[null,null,null,null,{"$f":"Asset44","v":0}]
[null,null,null,null,{"$f":"Asset45","v":0}]
[null,null,null,null,{"$f":"Asset46","v":0}]
[null,null,null,null,{"$f":"Asset47","v":0}]
[null,null,null,null,{"$f":"Asset48","v":0}]
[null,null,null,null,{"$f":"Asset49","v":0}]
[null,null,null,null,{"$f":"Asset50","v":"Equity raising costs"}]
[null,null,null,null,"Total",null,{"$f":"SUM(G455:G504)","v":5},{"$f":"SUM(H455:H504)","v":5},{"$f":"SUM(I455:I504)","v":5}]

{"sheet":"Adjustment for previous period","index":5,"n_rows":531,"n_cols":19,"rows_kept":531,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Adjustment For Previous Period\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Aus Elec - Adjustment For Previous Period - TNSP RFM - version 3"}]
[]
[null,"Year",null,null,null,{"$f":"'RFM input'!$F$384","v":"2010-11"},{"$f":"'RFM input'!G60","v":"2011-12"},{"$f":"'RFM input'!H60","v":"2012-13"},{"$f":"'RFM input'!I60","v":"2013-14"},{"$f":"'RFM input'!J60","v":"2014-15"},{"$f":"'RFM input'!K60","v":"2015-16"},{"$f":"'RFM input'!L60","v":"2016-17"},{"$f":"'RFM input'!M60","v":"2017-18"},{"$f":"'RFM input'!N60","v":"2018-19"},{"$f":"'RFM input'!O60","v":"2019-20"},{"$f":"'RFM input'!P60","v":"2020-21"},{"$f":"'RFM input'!Q60","v":"2021-22"}]
[]
[null,"Actual CPI Inflation Rate",null,null,null,{"$f":"'RFM input'!F$385","v":3.3333333333333215E-2},{"$f":"'RFM input'!G$385","v":1.5846066779853007E-2},{"$f":"'RFM input'!H$385","v":2.5025025025025016E-2},{"$f":"'RFM input'!I$385","v":2.9296875E-2},{"$f":"'RFM input'!J$385","v":1.7175572519083859E-2},{"$f":"'RFM input'!K$385","v":0.02},{"$f":"'RFM input'!L$385","v":0.02},{"$f":"'RFM input'!M$385","v":0},{"$f":"'RFM input'!N$385","v":0},{"$f":"'RFM input'!O$385","v":0},{"$f":"'RFM input'!P$385","v":0},{"$f":"'RFM input'!Q$385","v":0}]
[null,"Actual CPI (one year lagged)",null,null,null,null,{"$f":"'RFM input'!G$386","v":1},{"$f":"'RFM input'!H$386","v":1.015846066779853},{"$f":"'RFM input'!I$386","v":1.041267640022592},{"$f":"'RFM input'!J$386","v":1.0717735279138789},{"$f":"'RFM input'!K$386","v":1.090181851866598},{"$f":"'RFM input'!L$386","v":1.11198548890393},{"$f":"'RFM input'!M$386","v":1.1342251986820087},{"$f":"'RFM input'!N$386","v":1.1342251986820087},{"$f":"'RFM input'!O$386","v":1.1342251986820087},{"$f":"'RFM input'!P$386","v":1.1342251986820087},{"$f":"'RFM input'!Q$386","v":1.1342251986820087}]
[null,"Nominal Vanilla WACC (fixed real time varying)",null,null,null,null,null,{"$f":"vanilla1","v":5.5172819878702262E-2},{"$f":"vanilla2","v":5.9570312500000222E-2},{"$f":"vanilla3","v":4.709250112258645E-2},{"$f":"vanilla4","v":5.0000000000000044E-2},{"$f":"vanilla5","v":5.0000000000000044E-2},{"$f":"vanilla6","v":-1.9607843137254943E-2},{"$f":"vanilla7","v":-1.9607843137254943E-2},{"$f":"vanilla8","v":-1.9607843137254943E-2},{"$f":"vanilla9","v":-1.9607843137254943E-2},{"$f":"vanilla10","v":-1.9607843137254943E-2}]
[null,"Real Vanilla WACC",null,null,null,null,null,{"$f":"'RFM input'!H$391","v":2.941176470588247E-2},{"$f":"'RFM input'!I$391","v":2.941176470588247E-2},{"$f":"'RFM input'!J$391","v":2.941176470588247E-2},{"$f":"'RFM input'!K$391","v":2.941176470588247E-2},{"$f":"'RFM input'!L$391","v":2.941176470588247E-2},{"$f":"'RFM input'!M$391","v":-1.9607843137254943E-2},{"$f":"'RFM input'!N$391","v":-1.9607843137254943E-2},{"$f":"'RFM input'!O$391","v":-1.9607843137254943E-2},{"$f":"'RFM input'!P$391","v":-1.9607843137254943E-2},{"$f":"'RFM input'!Q$391","v":-1.9607843137254943E-2}]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Net Capex -  As Incurred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"label changed"]
[]
[null,"Nominal Forecast Net Capex (previous regulatory control period)",null,null,null,null,{"$f":"SUM(G14:G63)","v":60}]
[null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,{"$f":"'RFM input'!M7","v":20}]
[null,null,{"$f":"Asset2","v":"Substations"},null,null,null,{"$f":"'RFM input'!M8","v":20}]
[null,null,{"$f":"Asset3","v":"Easements"},null,null,null,{"$f":"'RFM input'!M9","v":20}]
[null,null,{"$f":"Asset4","v":0},null,null,null,{"$f":"'RFM input'!M10","v":0}]
[null,null,{"$f":"Asset5","v":0},null,null,null,{"$f":"'RFM input'!M11","v":0}]
[null,null,{"$f":"Asset6","v":0},null,null,null,{"$f":"'RFM input'!M12","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"'RFM input'!M13","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$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,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!M36","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!M37","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!M38","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!M39","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!M40","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!M41","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!M42","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!M43","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!M44","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!M45","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!M46","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!M47","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!M48","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!M49","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!M50","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!M51","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!M52","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!M53","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!M54","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!M55","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!M56","v":0}]
[]
[null,"Nominal Actual Net Capex",null,null,null,null,{"$f":"SUM(G66:G115)","v":44.994682524063442}]
[null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,{"$f":"'RFM input'!G169*(1+previous_vanilla)^0.5","v":15.339096315021628}]
[null,null,{"$f":"Asset2","v":"Substations"},null,null,null,{"$f":"'RFM input'!G170*(1+previous_vanilla)^0.5","v":14.316489894020187}]
[null,null,{"$f":"Asset3","v":"Easements"},null,null,null,{"$f":"'RFM input'!G171*(1+previous_vanilla)^0.5","v":15.339096315021628}]
[null,null,{"$f":"Asset4","v":0},null,null,null,{"$f":"'RFM input'!G172*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset5","v":0},null,null,null,{"$f":"'RFM input'!G173*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset6","v":0},null,null,null,{"$f":"'RFM input'!G174*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"'RFM input'!G175*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"'RFM input'!G176*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"'RFM input'!G177*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"'RFM input'!G178*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"'RFM input'!G179*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"'RFM input'!G180*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"'RFM input'!G181*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"'RFM input'!G182*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"'RFM input'!G183*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!G184*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!G185*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!G186*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!G187*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!G188*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!G189*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!G190*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!G191*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!G192*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!G193*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!G194*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!G195*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!G196*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!G197*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!G198*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!G199*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!G200*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!G201*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!G202*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!G203*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!G204*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!G205*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!G206*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!G207*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!G208*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!G209*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!G210*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!G211*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!G212*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!G213*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!G214*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!G215*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!G216*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!G217*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!G218*(1+previous_vanilla)^0.5","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Net Capex",null,null,null,null,{"$f":"SUM(G118:G167)","v":-15.005317475936558}]
[null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,{"$f":"G66-G14","v":-4.660903684978372}]
[null,null,{"$f":"Asset2","v":"Substations"},null,null,null,{"$f":"G67-G15","v":-5.6835101059798134}]
[null,null,{"$f":"Asset3","v":"Easements"},null,null,null,-4.660903684978372]
[null,null,{"$f":"Asset4","v":0},null,null,null,0]
[null,null,{"$f":"Asset5","v":0},null,null,null,0]
[null,null,{"$f":"Asset6","v":0},null,null,null,0]
[null,null,{"$f":"Asset7","v":0},null,null,null,0]
[null,null,{"$f":"Asset8","v":0},null,null,null,0]
[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":0},null,null,null,0]
[null,null,{"$f":"Asset31","v":0},null,null,null,0]
[null,null,{"$f":"Asset32","v":0},null,null,null,0]
[null,null,{"$f":"Asset33","v":0},null,null,null,0]
[null,null,{"$f":"Asset34","v":0},null,null,null,0]
[null,null,{"$f":"Asset35","v":0},null,null,null,0]
[null,null,{"$f":"Asset36","v":0},null,null,null,0]
[null,null,{"$f":"Asset37","v":0},null,null,null,0]
[null,null,{"$f":"Asset38","v":0},null,null,null,0]
[null,null,{"$f":"Asset39","v":0},null,null,null,0]
[null,null,{"$f":"Asset40","v":0},null,null,null,0]
[null,null,{"$f":"Asset41","v":0},null,null,null,0]
[null,null,{"$f":"Asset42","v":0},null,null,null,0]
[null,null,{"$f":"Asset43","v":0},null,null,null,0]
[null,null,{"$f":"Asset44","v":0},null,null,null,0]
[null,null,{"$f":"Asset45","v":0},null,null,null,0]
[null,null,{"$f":"Asset46","v":0},null,null,null,0]
[null,null,{"$f":"Asset47","v":0},null,null,null,0]
[null,null,{"$f":"Asset48","v":0},null,null,null,0]
[null,null,{"$f":"Asset49","v":0},null,null,null,0]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0]
[]
[null,"Compounded Nominal Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(H170,H172,H174,H176,H178,H180,H182,H184,H186,H188,H190,H192,H194,H196,H198,H200,H202,H204,H206,H208,H210,H212,H214,H216,H218,H220,H222,H224,H226,H228,H230,H232,H234,H236,H238,H240,H242,H244,H246,H248,H250,H252,H254,H256,H258,H260,H262,H264,H266,H268)","v":-0.82788567832259097},{"$f":"SUM(I170,I172,I174,I176,I178,I180,I182,I184,I186,I188,I190,I192,I194,I196,I198,I200,I202,I204,I206,I208,I210,I212,I214,I216,I218,I220,I222,I224,I226,I228,I230,I232,I234,I236,I238,I240,I242,I244,I246,I248,I250,I252,I254,I256,I258,I260,I262,I264,I266,I268)","v":-0.94318885977520672},-0.79004225975386322,-0.8783217136894117,-0.92223779937388239,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,null,{"$f":"($G118+(SUM($G170:G170)))*H$8","v":-0.25715519948329135},{"$f":"($G118+(SUM($G170:H170)))*I$8","v":-0.29297030464078377},{"$f":"IF(COUNT($H170:I170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:I170)))*J$8)","v":-0.24540039793763777},{"$f":"IF(COUNT($H170:J170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:J170)))*K$8)","v":-0.27282147935200451},{"$f":"IF(COUNT($H170:K170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:K170)))*L$8)","v":-0.28646255331960474},{"$f":"IF(COUNT($H170:L170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:L170)))*M$8)","v":0},{"$f":"IF(COUNT($H170:M170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:M170)))*N$8)","v":0},{"$f":"IF(COUNT($H170:N170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:N170)))*O$8)","v":0},{"$f":"IF(COUNT($H170:O170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:O170)))*P$8)","v":0},{"$f":"IF(COUNT($H170:P170)>='RFM input'!$AA$7,0,($G118+(SUM($G170:P170)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H170:I170)='RFM input'!$AA$7,SUM($G170:I170),0)","v":0},{"$f":"IF(COUNT($H170:J170)='RFM input'!$AA$7,SUM($G170:J170),0)","v":0},{"$f":"IF(COUNT($H170:K170)='RFM input'!$AA$7,SUM($G170:K170),0)","v":0},{"$f":"IF(COUNT($H170:L170)='RFM input'!$AA$7,SUM($G170:L170),0)","v":-1.3548099347333222},{"$f":"IF(COUNT($H170:M170)='RFM input'!$AA$7,SUM($G170:M170),0)","v":0},{"$f":"IF(COUNT($H170:N170)='RFM input'!$AA$7,SUM($G170:N170),0)","v":0},{"$f":"IF(COUNT($H170:O170)='RFM input'!$AA$7,SUM($G170:O170),0)","v":0},{"$f":"IF(COUNT($H170:P170)='RFM input'!$AA$7,SUM($G170:P170),0)","v":0},{"$f":"IF(COUNT($H170:Q170)='RFM input'!$AA$7,SUM($G170:Q170),0)","v":0}]
[null,null,{"$f":"Asset2","v":"Substations"},null,null,null,null,{"$f":"($G119+(SUM($G172:G172)))*H$8","v":-0.31357527935600826},{"$f":"($G119+(SUM($G172:H172)))*I$8","v":-0.35724825049363917},{"$f":"IF(COUNT($H172:I172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:I172)))*J$8)","v":-0.29924146387858769},{"$f":"IF(COUNT($H172:J172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:J172)))*K$8)","v":-0.33267875498540272},{"$f":"IF(COUNT($H172:K172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:K172)))*L$8)","v":-0.34931269273467291},{"$f":"IF(COUNT($H172:L172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:L172)))*M$8)","v":0},{"$f":"IF(COUNT($H172:M172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:M172)))*N$8)","v":0},{"$f":"IF(COUNT($H172:N172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:N172)))*O$8)","v":0},{"$f":"IF(COUNT($H172:O172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:O172)))*P$8)","v":0},{"$f":"IF(COUNT($H172:P172)>='RFM input'!$AA$7,0,($G119+(SUM($G172:P172)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H172:I172)='RFM input'!$AA$7,SUM($G172:I172),0)","v":0},{"$f":"IF(COUNT($H172:J172)='RFM input'!$AA$7,SUM($G172:J172),0)","v":0},{"$f":"IF(COUNT($H172:K172)='RFM input'!$AA$7,SUM($G172:K172),0)","v":0},{"$f":"IF(COUNT($H172:L172)='RFM input'!$AA$7,SUM($G172:L172),0)","v":-1.6520564414483108},{"$f":"IF(COUNT($H172:M172)='RFM input'!$AA$7,SUM($G172:M172),0)","v":0},{"$f":"IF(COUNT($H172:N172)='RFM input'!$AA$7,SUM($G172:N172),0)","v":0},{"$f":"IF(COUNT($H172:O172)='RFM input'!$AA$7,SUM($G172:O172),0)","v":0},{"$f":"IF(COUNT($H172:P172)='RFM input'!$AA$7,SUM($G172:P172),0)","v":0},{"$f":"IF(COUNT($H172:Q172)='RFM input'!$AA$7,SUM($G172:Q172),0)","v":0}]
[null,null,{"$f":"Asset3","v":"Easements"},null,null,null,null,{"$f":"($G120+(SUM($G174:G174)))*H$8","v":-0.25715519948329135},{"$f":"($G120+(SUM($G174:H174)))*I$8","v":-0.29297030464078377},{"$f":"IF(COUNT($H174:I174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:I174)))*J$8)","v":-0.24540039793763777},{"$f":"IF(COUNT($H174:J174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:J174)))*K$8)","v":-0.27282147935200451},{"$f":"IF(COUNT($H174:K174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:K174)))*L$8)","v":-0.28646255331960474},{"$f":"IF(COUNT($H174:L174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:L174)))*M$8)","v":0},{"$f":"IF(COUNT($H174:M174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:M174)))*N$8)","v":0},{"$f":"IF(COUNT($H174:N174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:N174)))*O$8)","v":0},{"$f":"IF(COUNT($H174:O174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:O174)))*P$8)","v":0},{"$f":"IF(COUNT($H174:P174)>='RFM input'!$AA$7,0,($G120+(SUM($G174:P174)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H174:I174)='RFM input'!$AA$7,SUM($G174:I174),0)","v":0},{"$f":"IF(COUNT($H174:J174)='RFM input'!$AA$7,SUM($G174:J174),0)","v":0},{"$f":"IF(COUNT($H174:K174)='RFM input'!$AA$7,SUM($G174:K174),0)","v":0},{"$f":"IF(COUNT($H174:L174)='RFM input'!$AA$7,SUM($G174:L174),0)","v":-1.3548099347333222},{"$f":"IF(COUNT($H174:M174)='RFM input'!$AA$7,SUM($G174:M174),0)","v":0},{"$f":"IF(COUNT($H174:N174)='RFM input'!$AA$7,SUM($G174:N174),0)","v":0},{"$f":"IF(COUNT($H174:O174)='RFM input'!$AA$7,SUM($G174:O174),0)","v":0},{"$f":"IF(COUNT($H174:P174)='RFM input'!$AA$7,SUM($G174:P174),0)","v":0},{"$f":"IF(COUNT($H174:Q174)='RFM input'!$AA$7,SUM($G174:Q174),0)","v":0}]
[null,null,{"$f":"Asset4","v":0},null,null,null,null,{"$f":"($G121+(SUM($G176:G176)))*H$8","v":0},{"$f":"($G121+(SUM($G176:H176)))*I$8","v":0},{"$f":"IF(COUNT($H176:I176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:I176)))*J$8)","v":0},{"$f":"IF(COUNT($H176:J176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:J176)))*K$8)","v":0},{"$f":"IF(COUNT($H176:K176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:K176)))*L$8)","v":0},{"$f":"IF(COUNT($H176:L176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:L176)))*M$8)","v":0},{"$f":"IF(COUNT($H176:M176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:M176)))*N$8)","v":0},{"$f":"IF(COUNT($H176:N176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:N176)))*O$8)","v":0},{"$f":"IF(COUNT($H176:O176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:O176)))*P$8)","v":0},{"$f":"IF(COUNT($H176:P176)>='RFM input'!$AA$7,0,($G121+(SUM($G176:P176)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H176:I176)='RFM input'!$AA$7,SUM($G176:I176),0)","v":0},{"$f":"IF(COUNT($H176:J176)='RFM input'!$AA$7,SUM($G176:J176),0)","v":0},{"$f":"IF(COUNT($H176:K176)='RFM input'!$AA$7,SUM($G176:K176),0)","v":0},{"$f":"IF(COUNT($H176:L176)='RFM input'!$AA$7,SUM($G176:L176),0)","v":0},{"$f":"IF(COUNT($H176:M176)='RFM input'!$AA$7,SUM($G176:M176),0)","v":0},{"$f":"IF(COUNT($H176:N176)='RFM input'!$AA$7,SUM($G176:N176),0)","v":0},{"$f":"IF(COUNT($H176:O176)='RFM input'!$AA$7,SUM($G176:O176),0)","v":0},{"$f":"IF(COUNT($H176:P176)='RFM input'!$AA$7,SUM($G176:P176),0)","v":0},{"$f":"IF(COUNT($H176:Q176)='RFM input'!$AA$7,SUM($G176:Q176),0)","v":0}]
[null,null,{"$f":"Asset5","v":0},null,null,null,null,{"$f":"($G122+(SUM($G178:G178)))*H$8","v":0},{"$f":"($G122+(SUM($G178:H178)))*I$8","v":0},{"$f":"IF(COUNT($H178:I178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:I178)))*J$8)","v":0},{"$f":"IF(COUNT($H178:J178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:J178)))*K$8)","v":0},{"$f":"IF(COUNT($H178:K178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:K178)))*L$8)","v":0},{"$f":"IF(COUNT($H178:L178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:L178)))*M$8)","v":0},{"$f":"IF(COUNT($H178:M178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:M178)))*N$8)","v":0},{"$f":"IF(COUNT($H178:N178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:N178)))*O$8)","v":0},{"$f":"IF(COUNT($H178:O178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:O178)))*P$8)","v":0},{"$f":"IF(COUNT($H178:P178)>='RFM input'!$AA$7,0,($G122+(SUM($G178:P178)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H178:I178)='RFM input'!$AA$7,SUM($G178:I178),0)","v":0},{"$f":"IF(COUNT($H178:J178)='RFM input'!$AA$7,SUM($G178:J178),0)","v":0},{"$f":"IF(COUNT($H178:K178)='RFM input'!$AA$7,SUM($G178:K178),0)","v":0},{"$f":"IF(COUNT($H178:L178)='RFM input'!$AA$7,SUM($G178:L178),0)","v":0},{"$f":"IF(COUNT($H178:M178)='RFM input'!$AA$7,SUM($G178:M178),0)","v":0},{"$f":"IF(COUNT($H178:N178)='RFM input'!$AA$7,SUM($G178:N178),0)","v":0},{"$f":"IF(COUNT($H178:O178)='RFM input'!$AA$7,SUM($G178:O178),0)","v":0},{"$f":"IF(COUNT($H178:P178)='RFM input'!$AA$7,SUM($G178:P178),0)","v":0},{"$f":"IF(COUNT($H178:Q178)='RFM input'!$AA$7,SUM($G178:Q178),0)","v":0}]
[null,null,{"$f":"Asset6","v":0},null,null,null,null,{"$f":"($G123+(SUM($G180:G180)))*H$8","v":0},{"$f":"($G123+(SUM($G180:H180)))*I$8","v":0},{"$f":"IF(COUNT($H180:I180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:I180)))*J$8)","v":0},{"$f":"IF(COUNT($H180:J180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:J180)))*K$8)","v":0},{"$f":"IF(COUNT($H180:K180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:K180)))*L$8)","v":0},{"$f":"IF(COUNT($H180:L180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:L180)))*M$8)","v":0},{"$f":"IF(COUNT($H180:M180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:M180)))*N$8)","v":0},{"$f":"IF(COUNT($H180:N180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:N180)))*O$8)","v":0},{"$f":"IF(COUNT($H180:O180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:O180)))*P$8)","v":0},{"$f":"IF(COUNT($H180:P180)>='RFM input'!$AA$7,0,($G123+(SUM($G180:P180)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H180:I180)='RFM input'!$AA$7,SUM($G180:I180),0)","v":0},{"$f":"IF(COUNT($H180:J180)='RFM input'!$AA$7,SUM($G180:J180),0)","v":0},{"$f":"IF(COUNT($H180:K180)='RFM input'!$AA$7,SUM($G180:K180),0)","v":0},{"$f":"IF(COUNT($H180:L180)='RFM input'!$AA$7,SUM($G180:L180),0)","v":0},{"$f":"IF(COUNT($H180:M180)='RFM input'!$AA$7,SUM($G180:M180),0)","v":0},{"$f":"IF(COUNT($H180:N180)='RFM input'!$AA$7,SUM($G180:N180),0)","v":0},{"$f":"IF(COUNT($H180:O180)='RFM input'!$AA$7,SUM($G180:O180),0)","v":0},{"$f":"IF(COUNT($H180:P180)='RFM input'!$AA$7,SUM($G180:P180),0)","v":0},{"$f":"IF(COUNT($H180:Q180)='RFM input'!$AA$7,SUM($G180:Q180),0)","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,null,{"$f":"($G124+(SUM($G182:G182)))*H$8","v":0},{"$f":"($G124+(SUM($G182:H182)))*I$8","v":0},{"$f":"IF(COUNT($H182:I182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:I182)))*J$8)","v":0},{"$f":"IF(COUNT($H182:J182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:J182)))*K$8)","v":0},{"$f":"IF(COUNT($H182:K182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:K182)))*L$8)","v":0},{"$f":"IF(COUNT($H182:L182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:L182)))*M$8)","v":0},{"$f":"IF(COUNT($H182:M182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:M182)))*N$8)","v":0},{"$f":"IF(COUNT($H182:N182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:N182)))*O$8)","v":0},{"$f":"IF(COUNT($H182:O182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:O182)))*P$8)","v":0},{"$f":"IF(COUNT($H182:P182)>='RFM input'!$AA$7,0,($G124+(SUM($G182:P182)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H182:I182)='RFM input'!$AA$7,SUM($G182:I182),0)","v":0},{"$f":"IF(COUNT($H182:J182)='RFM input'!$AA$7,SUM($G182:J182),0)","v":0},{"$f":"IF(COUNT($H182:K182)='RFM input'!$AA$7,SUM($G182:K182),0)","v":0},{"$f":"IF(COUNT($H182:L182)='RFM input'!$AA$7,SUM($G182:L182),0)","v":0},{"$f":"IF(COUNT($H182:M182)='RFM input'!$AA$7,SUM($G182:M182),0)","v":0},{"$f":"IF(COUNT($H182:N182)='RFM input'!$AA$7,SUM($G182:N182),0)","v":0},{"$f":"IF(COUNT($H182:O182)='RFM input'!$AA$7,SUM($G182:O182),0)","v":0},{"$f":"IF(COUNT($H182:P182)='RFM input'!$AA$7,SUM($G182:P182),0)","v":0},{"$f":"IF(COUNT($H182:Q182)='RFM input'!$AA$7,SUM($G182:Q182),0)","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,null,{"$f":"($G125+(SUM($G184:G184)))*H$8","v":0},{"$f":"($G125+(SUM($G184:H184)))*I$8","v":0},{"$f":"IF(COUNT($H184:I184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:I184)))*J$8)","v":0},{"$f":"IF(COUNT($H184:J184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:J184)))*K$8)","v":0},{"$f":"IF(COUNT($H184:K184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:K184)))*L$8)","v":0},{"$f":"IF(COUNT($H184:L184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:L184)))*M$8)","v":0},{"$f":"IF(COUNT($H184:M184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:M184)))*N$8)","v":0},{"$f":"IF(COUNT($H184:N184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:N184)))*O$8)","v":0},{"$f":"IF(COUNT($H184:O184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:O184)))*P$8)","v":0},{"$f":"IF(COUNT($H184:P184)>='RFM input'!$AA$7,0,($G125+(SUM($G184:P184)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H184:I184)='RFM input'!$AA$7,SUM($G184:I184),0)","v":0},{"$f":"IF(COUNT($H184:J184)='RFM input'!$AA$7,SUM($G184:J184),0)","v":0},{"$f":"IF(COUNT($H184:K184)='RFM input'!$AA$7,SUM($G184:K184),0)","v":0},{"$f":"IF(COUNT($H184:L184)='RFM input'!$AA$7,SUM($G184:L184),0)","v":0},{"$f":"IF(COUNT($H184:M184)='RFM input'!$AA$7,SUM($G184:M184),0)","v":0},{"$f":"IF(COUNT($H184:N184)='RFM input'!$AA$7,SUM($G184:N184),0)","v":0},{"$f":"IF(COUNT($H184:O184)='RFM input'!$AA$7,SUM($G184:O184),0)","v":0},{"$f":"IF(COUNT($H184:P184)='RFM input'!$AA$7,SUM($G184:P184),0)","v":0},{"$f":"IF(COUNT($H184:Q184)='RFM input'!$AA$7,SUM($G184:Q184),0)","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"($G126+(SUM($G186:G186)))*H$8","v":0},{"$f":"($G126+(SUM($G186:H186)))*I$8","v":0},{"$f":"IF(COUNT($H186:I186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:I186)))*J$8)","v":0},{"$f":"IF(COUNT($H186:J186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:J186)))*K$8)","v":0},{"$f":"IF(COUNT($H186:K186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:K186)))*L$8)","v":0},{"$f":"IF(COUNT($H186:L186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:L186)))*M$8)","v":0},{"$f":"IF(COUNT($H186:M186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:M186)))*N$8)","v":0},{"$f":"IF(COUNT($H186:N186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:N186)))*O$8)","v":0},{"$f":"IF(COUNT($H186:O186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:O186)))*P$8)","v":0},{"$f":"IF(COUNT($H186:P186)>='RFM input'!$AA$7,0,($G126+(SUM($G186:P186)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H186:I186)='RFM input'!$AA$7,SUM($G186:I186),0)","v":0},{"$f":"IF(COUNT($H186:J186)='RFM input'!$AA$7,SUM($G186:J186),0)","v":0},{"$f":"IF(COUNT($H186:K186)='RFM input'!$AA$7,SUM($G186:K186),0)","v":0},{"$f":"IF(COUNT($H186:L186)='RFM input'!$AA$7,SUM($G186:L186),0)","v":0},{"$f":"IF(COUNT($H186:M186)='RFM input'!$AA$7,SUM($G186:M186),0)","v":0},{"$f":"IF(COUNT($H186:N186)='RFM input'!$AA$7,SUM($G186:N186),0)","v":0},{"$f":"IF(COUNT($H186:O186)='RFM input'!$AA$7,SUM($G186:O186),0)","v":0},{"$f":"IF(COUNT($H186:P186)='RFM input'!$AA$7,SUM($G186:P186),0)","v":0},{"$f":"IF(COUNT($H186:Q186)='RFM input'!$AA$7,SUM($G186:Q186),0)","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"($G127+(SUM($G188:G188)))*H$8","v":0},{"$f":"($G127+(SUM($G188:H188)))*I$8","v":0},{"$f":"IF(COUNT($H188:I188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:I188)))*J$8)","v":0},{"$f":"IF(COUNT($H188:J188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:J188)))*K$8)","v":0},{"$f":"IF(COUNT($H188:K188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:K188)))*L$8)","v":0},{"$f":"IF(COUNT($H188:L188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:L188)))*M$8)","v":0},{"$f":"IF(COUNT($H188:M188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:M188)))*N$8)","v":0},{"$f":"IF(COUNT($H188:N188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:N188)))*O$8)","v":0},{"$f":"IF(COUNT($H188:O188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:O188)))*P$8)","v":0},{"$f":"IF(COUNT($H188:P188)>='RFM input'!$AA$7,0,($G127+(SUM($G188:P188)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H188:I188)='RFM input'!$AA$7,SUM($G188:I188),0)","v":0},{"$f":"IF(COUNT($H188:J188)='RFM input'!$AA$7,SUM($G188:J188),0)","v":0},{"$f":"IF(COUNT($H188:K188)='RFM input'!$AA$7,SUM($G188:K188),0)","v":0},{"$f":"IF(COUNT($H188:L188)='RFM input'!$AA$7,SUM($G188:L188),0)","v":0},{"$f":"IF(COUNT($H188:M188)='RFM input'!$AA$7,SUM($G188:M188),0)","v":0},{"$f":"IF(COUNT($H188:N188)='RFM input'!$AA$7,SUM($G188:N188),0)","v":0},{"$f":"IF(COUNT($H188:O188)='RFM input'!$AA$7,SUM($G188:O188),0)","v":0},{"$f":"IF(COUNT($H188:P188)='RFM input'!$AA$7,SUM($G188:P188),0)","v":0},{"$f":"IF(COUNT($H188:Q188)='RFM input'!$AA$7,SUM($G188:Q188),0)","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"($G128+(SUM($G190:G190)))*H$8","v":0},{"$f":"($G128+(SUM($G190:H190)))*I$8","v":0},{"$f":"IF(COUNT($H190:I190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:I190)))*J$8)","v":0},{"$f":"IF(COUNT($H190:J190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:J190)))*K$8)","v":0},{"$f":"IF(COUNT($H190:K190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:K190)))*L$8)","v":0},{"$f":"IF(COUNT($H190:L190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:L190)))*M$8)","v":0},{"$f":"IF(COUNT($H190:M190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:M190)))*N$8)","v":0},{"$f":"IF(COUNT($H190:N190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:N190)))*O$8)","v":0},{"$f":"IF(COUNT($H190:O190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:O190)))*P$8)","v":0},{"$f":"IF(COUNT($H190:P190)>='RFM input'!$AA$7,0,($G128+(SUM($G190:P190)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H190:I190)='RFM input'!$AA$7,SUM($G190:I190),0)","v":0},{"$f":"IF(COUNT($H190:J190)='RFM input'!$AA$7,SUM($G190:J190),0)","v":0},{"$f":"IF(COUNT($H190:K190)='RFM input'!$AA$7,SUM($G190:K190),0)","v":0},{"$f":"IF(COUNT($H190:L190)='RFM input'!$AA$7,SUM($G190:L190),0)","v":0},{"$f":"IF(COUNT($H190:M190)='RFM input'!$AA$7,SUM($G190:M190),0)","v":0},{"$f":"IF(COUNT($H190:N190)='RFM input'!$AA$7,SUM($G190:N190),0)","v":0},{"$f":"IF(COUNT($H190:O190)='RFM input'!$AA$7,SUM($G190:O190),0)","v":0},{"$f":"IF(COUNT($H190:P190)='RFM input'!$AA$7,SUM($G190:P190),0)","v":0},{"$f":"IF(COUNT($H190:Q190)='RFM input'!$AA$7,SUM($G190:Q190),0)","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"($G129+(SUM($G192:G192)))*H$8","v":0},{"$f":"($G129+(SUM($G192:H192)))*I$8","v":0},{"$f":"IF(COUNT($H192:I192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:I192)))*J$8)","v":0},{"$f":"IF(COUNT($H192:J192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:J192)))*K$8)","v":0},{"$f":"IF(COUNT($H192:K192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:K192)))*L$8)","v":0},{"$f":"IF(COUNT($H192:L192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:L192)))*M$8)","v":0},{"$f":"IF(COUNT($H192:M192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:M192)))*N$8)","v":0},{"$f":"IF(COUNT($H192:N192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:N192)))*O$8)","v":0},{"$f":"IF(COUNT($H192:O192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:O192)))*P$8)","v":0},{"$f":"IF(COUNT($H192:P192)>='RFM input'!$AA$7,0,($G129+(SUM($G192:P192)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H192:I192)='RFM input'!$AA$7,SUM($G192:I192),0)","v":0},{"$f":"IF(COUNT($H192:J192)='RFM input'!$AA$7,SUM($G192:J192),0)","v":0},{"$f":"IF(COUNT($H192:K192)='RFM input'!$AA$7,SUM($G192:K192),0)","v":0},{"$f":"IF(COUNT($H192:L192)='RFM input'!$AA$7,SUM($G192:L192),0)","v":0},{"$f":"IF(COUNT($H192:M192)='RFM input'!$AA$7,SUM($G192:M192),0)","v":0},{"$f":"IF(COUNT($H192:N192)='RFM input'!$AA$7,SUM($G192:N192),0)","v":0},{"$f":"IF(COUNT($H192:O192)='RFM input'!$AA$7,SUM($G192:O192),0)","v":0},{"$f":"IF(COUNT($H192:P192)='RFM input'!$AA$7,SUM($G192:P192),0)","v":0},{"$f":"IF(COUNT($H192:Q192)='RFM input'!$AA$7,SUM($G192:Q192),0)","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"($G130+(SUM($G194:G194)))*H$8","v":0},{"$f":"($G130+(SUM($G194:H194)))*I$8","v":0},{"$f":"IF(COUNT($H194:I194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:I194)))*J$8)","v":0},{"$f":"IF(COUNT($H194:J194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:J194)))*K$8)","v":0},{"$f":"IF(COUNT($H194:K194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:K194)))*L$8)","v":0},{"$f":"IF(COUNT($H194:L194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:L194)))*M$8)","v":0},{"$f":"IF(COUNT($H194:M194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:M194)))*N$8)","v":0},{"$f":"IF(COUNT($H194:N194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:N194)))*O$8)","v":0},{"$f":"IF(COUNT($H194:O194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:O194)))*P$8)","v":0},{"$f":"IF(COUNT($H194:P194)>='RFM input'!$AA$7,0,($G130+(SUM($G194:P194)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H194:I194)='RFM input'!$AA$7,SUM($G194:I194),0)","v":0},{"$f":"IF(COUNT($H194:J194)='RFM input'!$AA$7,SUM($G194:J194),0)","v":0},{"$f":"IF(COUNT($H194:K194)='RFM input'!$AA$7,SUM($G194:K194),0)","v":0},{"$f":"IF(COUNT($H194:L194)='RFM input'!$AA$7,SUM($G194:L194),0)","v":0},{"$f":"IF(COUNT($H194:M194)='RFM input'!$AA$7,SUM($G194:M194),0)","v":0},{"$f":"IF(COUNT($H194:N194)='RFM input'!$AA$7,SUM($G194:N194),0)","v":0},{"$f":"IF(COUNT($H194:O194)='RFM input'!$AA$7,SUM($G194:O194),0)","v":0},{"$f":"IF(COUNT($H194:P194)='RFM input'!$AA$7,SUM($G194:P194),0)","v":0},{"$f":"IF(COUNT($H194:Q194)='RFM input'!$AA$7,SUM($G194:Q194),0)","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"($G131+(SUM($G196:G196)))*H$8","v":0},{"$f":"($G131+(SUM($G196:H196)))*I$8","v":0},{"$f":"IF(COUNT($H196:I196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:I196)))*J$8)","v":0},{"$f":"IF(COUNT($H196:J196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:J196)))*K$8)","v":0},{"$f":"IF(COUNT($H196:K196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:K196)))*L$8)","v":0},{"$f":"IF(COUNT($H196:L196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:L196)))*M$8)","v":0},{"$f":"IF(COUNT($H196:M196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:M196)))*N$8)","v":0},{"$f":"IF(COUNT($H196:N196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:N196)))*O$8)","v":0},{"$f":"IF(COUNT($H196:O196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:O196)))*P$8)","v":0},{"$f":"IF(COUNT($H196:P196)>='RFM input'!$AA$7,0,($G131+(SUM($G196:P196)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H196:I196)='RFM input'!$AA$7,SUM($G196:I196),0)","v":0},{"$f":"IF(COUNT($H196:J196)='RFM input'!$AA$7,SUM($G196:J196),0)","v":0},{"$f":"IF(COUNT($H196:K196)='RFM input'!$AA$7,SUM($G196:K196),0)","v":0},{"$f":"IF(COUNT($H196:L196)='RFM input'!$AA$7,SUM($G196:L196),0)","v":0},{"$f":"IF(COUNT($H196:M196)='RFM input'!$AA$7,SUM($G196:M196),0)","v":0},{"$f":"IF(COUNT($H196:N196)='RFM input'!$AA$7,SUM($G196:N196),0)","v":0},{"$f":"IF(COUNT($H196:O196)='RFM input'!$AA$7,SUM($G196:O196),0)","v":0},{"$f":"IF(COUNT($H196:P196)='RFM input'!$AA$7,SUM($G196:P196),0)","v":0},{"$f":"IF(COUNT($H196:Q196)='RFM input'!$AA$7,SUM($G196:Q196),0)","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"($G132+(SUM($G198:G198)))*H$8","v":0},{"$f":"($G132+(SUM($G198:H198)))*I$8","v":0},{"$f":"IF(COUNT($H198:I198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:I198)))*J$8)","v":0},{"$f":"IF(COUNT($H198:J198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:J198)))*K$8)","v":0},{"$f":"IF(COUNT($H198:K198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:K198)))*L$8)","v":0},{"$f":"IF(COUNT($H198:L198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:L198)))*M$8)","v":0},{"$f":"IF(COUNT($H198:M198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:M198)))*N$8)","v":0},{"$f":"IF(COUNT($H198:N198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:N198)))*O$8)","v":0},{"$f":"IF(COUNT($H198:O198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:O198)))*P$8)","v":0},{"$f":"IF(COUNT($H198:P198)>='RFM input'!$AA$7,0,($G132+(SUM($G198:P198)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H198:I198)='RFM input'!$AA$7,SUM($G198:I198),0)","v":0},{"$f":"IF(COUNT($H198:J198)='RFM input'!$AA$7,SUM($G198:J198),0)","v":0},{"$f":"IF(COUNT($H198:K198)='RFM input'!$AA$7,SUM($G198:K198),0)","v":0},{"$f":"IF(COUNT($H198:L198)='RFM input'!$AA$7,SUM($G198:L198),0)","v":0},{"$f":"IF(COUNT($H198:M198)='RFM input'!$AA$7,SUM($G198:M198),0)","v":0},{"$f":"IF(COUNT($H198:N198)='RFM input'!$AA$7,SUM($G198:N198),0)","v":0},{"$f":"IF(COUNT($H198:O198)='RFM input'!$AA$7,SUM($G198:O198),0)","v":0},{"$f":"IF(COUNT($H198:P198)='RFM input'!$AA$7,SUM($G198:P198),0)","v":0},{"$f":"IF(COUNT($H198:Q198)='RFM input'!$AA$7,SUM($G198:Q198),0)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"($G133+(SUM($G200:G200)))*H$8","v":0},{"$f":"($G133+(SUM($G200:H200)))*I$8","v":0},{"$f":"IF(COUNT($H200:I200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:I200)))*J$8)","v":0},{"$f":"IF(COUNT($H200:J200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:J200)))*K$8)","v":0},{"$f":"IF(COUNT($H200:K200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:K200)))*L$8)","v":0},{"$f":"IF(COUNT($H200:L200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:L200)))*M$8)","v":0},{"$f":"IF(COUNT($H200:M200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:M200)))*N$8)","v":0},{"$f":"IF(COUNT($H200:N200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:N200)))*O$8)","v":0},{"$f":"IF(COUNT($H200:O200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:O200)))*P$8)","v":0},{"$f":"IF(COUNT($H200:P200)>='RFM input'!$AA$7,0,($G133+(SUM($G200:P200)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H200:I200)='RFM input'!$AA$7,SUM($G200:I200),0)","v":0},{"$f":"IF(COUNT($H200:J200)='RFM input'!$AA$7,SUM($G200:J200),0)","v":0},{"$f":"IF(COUNT($H200:K200)='RFM input'!$AA$7,SUM($G200:K200),0)","v":0},{"$f":"IF(COUNT($H200:L200)='RFM input'!$AA$7,SUM($G200:L200),0)","v":0},{"$f":"IF(COUNT($H200:M200)='RFM input'!$AA$7,SUM($G200:M200),0)","v":0},{"$f":"IF(COUNT($H200:N200)='RFM input'!$AA$7,SUM($G200:N200),0)","v":0},{"$f":"IF(COUNT($H200:O200)='RFM input'!$AA$7,SUM($G200:O200),0)","v":0},{"$f":"IF(COUNT($H200:P200)='RFM input'!$AA$7,SUM($G200:P200),0)","v":0},{"$f":"IF(COUNT($H200:Q200)='RFM input'!$AA$7,SUM($G200:Q200),0)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"($G134+(SUM($G202:G202)))*H$8","v":0},{"$f":"($G134+(SUM($G202:H202)))*I$8","v":0},{"$f":"IF(COUNT($H202:I202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:I202)))*J$8)","v":0},{"$f":"IF(COUNT($H202:J202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:J202)))*K$8)","v":0},{"$f":"IF(COUNT($H202:K202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:K202)))*L$8)","v":0},{"$f":"IF(COUNT($H202:L202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:L202)))*M$8)","v":0},{"$f":"IF(COUNT($H202:M202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:M202)))*N$8)","v":0},{"$f":"IF(COUNT($H202:N202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:N202)))*O$8)","v":0},{"$f":"IF(COUNT($H202:O202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:O202)))*P$8)","v":0},{"$f":"IF(COUNT($H202:P202)>='RFM input'!$AA$7,0,($G134+(SUM($G202:P202)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H202:I202)='RFM input'!$AA$7,SUM($G202:I202),0)","v":0},{"$f":"IF(COUNT($H202:J202)='RFM input'!$AA$7,SUM($G202:J202),0)","v":0},{"$f":"IF(COUNT($H202:K202)='RFM input'!$AA$7,SUM($G202:K202),0)","v":0},{"$f":"IF(COUNT($H202:L202)='RFM input'!$AA$7,SUM($G202:L202),0)","v":0},{"$f":"IF(COUNT($H202:M202)='RFM input'!$AA$7,SUM($G202:M202),0)","v":0},{"$f":"IF(COUNT($H202:N202)='RFM input'!$AA$7,SUM($G202:N202),0)","v":0},{"$f":"IF(COUNT($H202:O202)='RFM input'!$AA$7,SUM($G202:O202),0)","v":0},{"$f":"IF(COUNT($H202:P202)='RFM input'!$AA$7,SUM($G202:P202),0)","v":0},{"$f":"IF(COUNT($H202:Q202)='RFM input'!$AA$7,SUM($G202:Q202),0)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"($G135+(SUM($G204:G204)))*H$8","v":0},{"$f":"($G135+(SUM($G204:H204)))*I$8","v":0},{"$f":"IF(COUNT($H204:I204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:I204)))*J$8)","v":0},{"$f":"IF(COUNT($H204:J204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:J204)))*K$8)","v":0},{"$f":"IF(COUNT($H204:K204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:K204)))*L$8)","v":0},{"$f":"IF(COUNT($H204:L204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:L204)))*M$8)","v":0},{"$f":"IF(COUNT($H204:M204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:M204)))*N$8)","v":0},{"$f":"IF(COUNT($H204:N204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:N204)))*O$8)","v":0},{"$f":"IF(COUNT($H204:O204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:O204)))*P$8)","v":0},{"$f":"IF(COUNT($H204:P204)>='RFM input'!$AA$7,0,($G135+(SUM($G204:P204)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H204:I204)='RFM input'!$AA$7,SUM($G204:I204),0)","v":0},{"$f":"IF(COUNT($H204:J204)='RFM input'!$AA$7,SUM($G204:J204),0)","v":0},{"$f":"IF(COUNT($H204:K204)='RFM input'!$AA$7,SUM($G204:K204),0)","v":0},{"$f":"IF(COUNT($H204:L204)='RFM input'!$AA$7,SUM($G204:L204),0)","v":0},{"$f":"IF(COUNT($H204:M204)='RFM input'!$AA$7,SUM($G204:M204),0)","v":0},{"$f":"IF(COUNT($H204:N204)='RFM input'!$AA$7,SUM($G204:N204),0)","v":0},{"$f":"IF(COUNT($H204:O204)='RFM input'!$AA$7,SUM($G204:O204),0)","v":0},{"$f":"IF(COUNT($H204:P204)='RFM input'!$AA$7,SUM($G204:P204),0)","v":0},{"$f":"IF(COUNT($H204:Q204)='RFM input'!$AA$7,SUM($G204:Q204),0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"($G136+(SUM($G206:G206)))*H$8","v":0},{"$f":"($G136+(SUM($G206:H206)))*I$8","v":0},{"$f":"IF(COUNT($H206:I206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:I206)))*J$8)","v":0},{"$f":"IF(COUNT($H206:J206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:J206)))*K$8)","v":0},{"$f":"IF(COUNT($H206:K206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:K206)))*L$8)","v":0},{"$f":"IF(COUNT($H206:L206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:L206)))*M$8)","v":0},{"$f":"IF(COUNT($H206:M206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:M206)))*N$8)","v":0},{"$f":"IF(COUNT($H206:N206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:N206)))*O$8)","v":0},{"$f":"IF(COUNT($H206:O206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:O206)))*P$8)","v":0},{"$f":"IF(COUNT($H206:P206)>='RFM input'!$AA$7,0,($G136+(SUM($G206:P206)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H206:I206)='RFM input'!$AA$7,SUM($G206:I206),0)","v":0},{"$f":"IF(COUNT($H206:J206)='RFM input'!$AA$7,SUM($G206:J206),0)","v":0},{"$f":"IF(COUNT($H206:K206)='RFM input'!$AA$7,SUM($G206:K206),0)","v":0},{"$f":"IF(COUNT($H206:L206)='RFM input'!$AA$7,SUM($G206:L206),0)","v":0},{"$f":"IF(COUNT($H206:M206)='RFM input'!$AA$7,SUM($G206:M206),0)","v":0},{"$f":"IF(COUNT($H206:N206)='RFM input'!$AA$7,SUM($G206:N206),0)","v":0},{"$f":"IF(COUNT($H206:O206)='RFM input'!$AA$7,SUM($G206:O206),0)","v":0},{"$f":"IF(COUNT($H206:P206)='RFM input'!$AA$7,SUM($G206:P206),0)","v":0},{"$f":"IF(COUNT($H206:Q206)='RFM input'!$AA$7,SUM($G206:Q206),0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"($G137+(SUM($G208:G208)))*H$8","v":0},{"$f":"($G137+(SUM($G208:H208)))*I$8","v":0},{"$f":"IF(COUNT($H208:I208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:I208)))*J$8)","v":0},{"$f":"IF(COUNT($H208:J208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:J208)))*K$8)","v":0},{"$f":"IF(COUNT($H208:K208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:K208)))*L$8)","v":0},{"$f":"IF(COUNT($H208:L208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:L208)))*M$8)","v":0},{"$f":"IF(COUNT($H208:M208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:M208)))*N$8)","v":0},{"$f":"IF(COUNT($H208:N208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:N208)))*O$8)","v":0},{"$f":"IF(COUNT($H208:O208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:O208)))*P$8)","v":0},{"$f":"IF(COUNT($H208:P208)>='RFM input'!$AA$7,0,($G137+(SUM($G208:P208)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H208:I208)='RFM input'!$AA$7,SUM($G208:I208),0)","v":0},{"$f":"IF(COUNT($H208:J208)='RFM input'!$AA$7,SUM($G208:J208),0)","v":0},{"$f":"IF(COUNT($H208:K208)='RFM input'!$AA$7,SUM($G208:K208),0)","v":0},{"$f":"IF(COUNT($H208:L208)='RFM input'!$AA$7,SUM($G208:L208),0)","v":0},{"$f":"IF(COUNT($H208:M208)='RFM input'!$AA$7,SUM($G208:M208),0)","v":0},{"$f":"IF(COUNT($H208:N208)='RFM input'!$AA$7,SUM($G208:N208),0)","v":0},{"$f":"IF(COUNT($H208:O208)='RFM input'!$AA$7,SUM($G208:O208),0)","v":0},{"$f":"IF(COUNT($H208:P208)='RFM input'!$AA$7,SUM($G208:P208),0)","v":0},{"$f":"IF(COUNT($H208:Q208)='RFM input'!$AA$7,SUM($G208:Q208),0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"($G138+(SUM($G210:G210)))*H$8","v":0},{"$f":"($G138+(SUM($G210:H210)))*I$8","v":0},{"$f":"IF(COUNT($H210:I210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:I210)))*J$8)","v":0},{"$f":"IF(COUNT($H210:J210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:J210)))*K$8)","v":0},{"$f":"IF(COUNT($H210:K210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:K210)))*L$8)","v":0},{"$f":"IF(COUNT($H210:L210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:L210)))*M$8)","v":0},{"$f":"IF(COUNT($H210:M210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:M210)))*N$8)","v":0},{"$f":"IF(COUNT($H210:N210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:N210)))*O$8)","v":0},{"$f":"IF(COUNT($H210:O210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:O210)))*P$8)","v":0},{"$f":"IF(COUNT($H210:P210)>='RFM input'!$AA$7,0,($G138+(SUM($G210:P210)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H210:I210)='RFM input'!$AA$7,SUM($G210:I210),0)","v":0},{"$f":"IF(COUNT($H210:J210)='RFM input'!$AA$7,SUM($G210:J210),0)","v":0},{"$f":"IF(COUNT($H210:K210)='RFM input'!$AA$7,SUM($G210:K210),0)","v":0},{"$f":"IF(COUNT($H210:L210)='RFM input'!$AA$7,SUM($G210:L210),0)","v":0},{"$f":"IF(COUNT($H210:M210)='RFM input'!$AA$7,SUM($G210:M210),0)","v":0},{"$f":"IF(COUNT($H210:N210)='RFM input'!$AA$7,SUM($G210:N210),0)","v":0},{"$f":"IF(COUNT($H210:O210)='RFM input'!$AA$7,SUM($G210:O210),0)","v":0},{"$f":"IF(COUNT($H210:P210)='RFM input'!$AA$7,SUM($G210:P210),0)","v":0},{"$f":"IF(COUNT($H210:Q210)='RFM input'!$AA$7,SUM($G210:Q210),0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"($G139+(SUM($G212:G212)))*H$8","v":0},{"$f":"($G139+(SUM($G212:H212)))*I$8","v":0},{"$f":"IF(COUNT($H212:I212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:I212)))*J$8)","v":0},{"$f":"IF(COUNT($H212:J212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:J212)))*K$8)","v":0},{"$f":"IF(COUNT($H212:K212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:K212)))*L$8)","v":0},{"$f":"IF(COUNT($H212:L212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:L212)))*M$8)","v":0},{"$f":"IF(COUNT($H212:M212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:M212)))*N$8)","v":0},{"$f":"IF(COUNT($H212:N212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:N212)))*O$8)","v":0},{"$f":"IF(COUNT($H212:O212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:O212)))*P$8)","v":0},{"$f":"IF(COUNT($H212:P212)>='RFM input'!$AA$7,0,($G139+(SUM($G212:P212)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H212:I212)='RFM input'!$AA$7,SUM($G212:I212),0)","v":0},{"$f":"IF(COUNT($H212:J212)='RFM input'!$AA$7,SUM($G212:J212),0)","v":0},{"$f":"IF(COUNT($H212:K212)='RFM input'!$AA$7,SUM($G212:K212),0)","v":0},{"$f":"IF(COUNT($H212:L212)='RFM input'!$AA$7,SUM($G212:L212),0)","v":0},{"$f":"IF(COUNT($H212:M212)='RFM input'!$AA$7,SUM($G212:M212),0)","v":0},{"$f":"IF(COUNT($H212:N212)='RFM input'!$AA$7,SUM($G212:N212),0)","v":0},{"$f":"IF(COUNT($H212:O212)='RFM input'!$AA$7,SUM($G212:O212),0)","v":0},{"$f":"IF(COUNT($H212:P212)='RFM input'!$AA$7,SUM($G212:P212),0)","v":0},{"$f":"IF(COUNT($H212:Q212)='RFM input'!$AA$7,SUM($G212:Q212),0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"($G140+(SUM($G214:G214)))*H$8","v":0},{"$f":"($G140+(SUM($G214:H214)))*I$8","v":0},{"$f":"IF(COUNT($H214:I214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:I214)))*J$8)","v":0},{"$f":"IF(COUNT($H214:J214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:J214)))*K$8)","v":0},{"$f":"IF(COUNT($H214:K214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:K214)))*L$8)","v":0},{"$f":"IF(COUNT($H214:L214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:L214)))*M$8)","v":0},{"$f":"IF(COUNT($H214:M214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:M214)))*N$8)","v":0},{"$f":"IF(COUNT($H214:N214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:N214)))*O$8)","v":0},{"$f":"IF(COUNT($H214:O214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:O214)))*P$8)","v":0},{"$f":"IF(COUNT($H214:P214)>='RFM input'!$AA$7,0,($G140+(SUM($G214:P214)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H214:I214)='RFM input'!$AA$7,SUM($G214:I214),0)","v":0},{"$f":"IF(COUNT($H214:J214)='RFM input'!$AA$7,SUM($G214:J214),0)","v":0},{"$f":"IF(COUNT($H214:K214)='RFM input'!$AA$7,SUM($G214:K214),0)","v":0},{"$f":"IF(COUNT($H214:L214)='RFM input'!$AA$7,SUM($G214:L214),0)","v":0},{"$f":"IF(COUNT($H214:M214)='RFM input'!$AA$7,SUM($G214:M214),0)","v":0},{"$f":"IF(COUNT($H214:N214)='RFM input'!$AA$7,SUM($G214:N214),0)","v":0},{"$f":"IF(COUNT($H214:O214)='RFM input'!$AA$7,SUM($G214:O214),0)","v":0},{"$f":"IF(COUNT($H214:P214)='RFM input'!$AA$7,SUM($G214:P214),0)","v":0},{"$f":"IF(COUNT($H214:Q214)='RFM input'!$AA$7,SUM($G214:Q214),0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"($G141+(SUM($G216:G216)))*H$8","v":0},{"$f":"($G141+(SUM($G216:H216)))*I$8","v":0},{"$f":"IF(COUNT($H216:I216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:I216)))*J$8)","v":0},{"$f":"IF(COUNT($H216:J216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:J216)))*K$8)","v":0},{"$f":"IF(COUNT($H216:K216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:K216)))*L$8)","v":0},{"$f":"IF(COUNT($H216:L216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:L216)))*M$8)","v":0},{"$f":"IF(COUNT($H216:M216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:M216)))*N$8)","v":0},{"$f":"IF(COUNT($H216:N216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:N216)))*O$8)","v":0},{"$f":"IF(COUNT($H216:O216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:O216)))*P$8)","v":0},{"$f":"IF(COUNT($H216:P216)>='RFM input'!$AA$7,0,($G141+(SUM($G216:P216)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H216:I216)='RFM input'!$AA$7,SUM($G216:I216),0)","v":0},{"$f":"IF(COUNT($H216:J216)='RFM input'!$AA$7,SUM($G216:J216),0)","v":0},{"$f":"IF(COUNT($H216:K216)='RFM input'!$AA$7,SUM($G216:K216),0)","v":0},{"$f":"IF(COUNT($H216:L216)='RFM input'!$AA$7,SUM($G216:L216),0)","v":0},{"$f":"IF(COUNT($H216:M216)='RFM input'!$AA$7,SUM($G216:M216),0)","v":0},{"$f":"IF(COUNT($H216:N216)='RFM input'!$AA$7,SUM($G216:N216),0)","v":0},{"$f":"IF(COUNT($H216:O216)='RFM input'!$AA$7,SUM($G216:O216),0)","v":0},{"$f":"IF(COUNT($H216:P216)='RFM input'!$AA$7,SUM($G216:P216),0)","v":0},{"$f":"IF(COUNT($H216:Q216)='RFM input'!$AA$7,SUM($G216:Q216),0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"($G142+(SUM($G218:G218)))*H$8","v":0},{"$f":"($G142+(SUM($G218:H218)))*I$8","v":0},{"$f":"IF(COUNT($H218:I218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:I218)))*J$8)","v":0},{"$f":"IF(COUNT($H218:J218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:J218)))*K$8)","v":0},{"$f":"IF(COUNT($H218:K218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:K218)))*L$8)","v":0},{"$f":"IF(COUNT($H218:L218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:L218)))*M$8)","v":0},{"$f":"IF(COUNT($H218:M218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:M218)))*N$8)","v":0},{"$f":"IF(COUNT($H218:N218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:N218)))*O$8)","v":0},{"$f":"IF(COUNT($H218:O218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:O218)))*P$8)","v":0},{"$f":"IF(COUNT($H218:P218)>='RFM input'!$AA$7,0,($G142+(SUM($G218:P218)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H218:I218)='RFM input'!$AA$7,SUM($G218:I218),0)","v":0},{"$f":"IF(COUNT($H218:J218)='RFM input'!$AA$7,SUM($G218:J218),0)","v":0},{"$f":"IF(COUNT($H218:K218)='RFM input'!$AA$7,SUM($G218:K218),0)","v":0},{"$f":"IF(COUNT($H218:L218)='RFM input'!$AA$7,SUM($G218:L218),0)","v":0},{"$f":"IF(COUNT($H218:M218)='RFM input'!$AA$7,SUM($G218:M218),0)","v":0},{"$f":"IF(COUNT($H218:N218)='RFM input'!$AA$7,SUM($G218:N218),0)","v":0},{"$f":"IF(COUNT($H218:O218)='RFM input'!$AA$7,SUM($G218:O218),0)","v":0},{"$f":"IF(COUNT($H218:P218)='RFM input'!$AA$7,SUM($G218:P218),0)","v":0},{"$f":"IF(COUNT($H218:Q218)='RFM input'!$AA$7,SUM($G218:Q218),0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"($G143+(SUM($G220:G220)))*H$8","v":0},{"$f":"($G143+(SUM($G220:H220)))*I$8","v":0},{"$f":"IF(COUNT($H220:I220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:I220)))*J$8)","v":0},{"$f":"IF(COUNT($H220:J220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:J220)))*K$8)","v":0},{"$f":"IF(COUNT($H220:K220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:K220)))*L$8)","v":0},{"$f":"IF(COUNT($H220:L220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:L220)))*M$8)","v":0},{"$f":"IF(COUNT($H220:M220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:M220)))*N$8)","v":0},{"$f":"IF(COUNT($H220:N220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:N220)))*O$8)","v":0},{"$f":"IF(COUNT($H220:O220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:O220)))*P$8)","v":0},{"$f":"IF(COUNT($H220:P220)>='RFM input'!$AA$7,0,($G143+(SUM($G220:P220)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H220:I220)='RFM input'!$AA$7,SUM($G220:I220),0)","v":0},{"$f":"IF(COUNT($H220:J220)='RFM input'!$AA$7,SUM($G220:J220),0)","v":0},{"$f":"IF(COUNT($H220:K220)='RFM input'!$AA$7,SUM($G220:K220),0)","v":0},{"$f":"IF(COUNT($H220:L220)='RFM input'!$AA$7,SUM($G220:L220),0)","v":0},{"$f":"IF(COUNT($H220:M220)='RFM input'!$AA$7,SUM($G220:M220),0)","v":0},{"$f":"IF(COUNT($H220:N220)='RFM input'!$AA$7,SUM($G220:N220),0)","v":0},{"$f":"IF(COUNT($H220:O220)='RFM input'!$AA$7,SUM($G220:O220),0)","v":0},{"$f":"IF(COUNT($H220:P220)='RFM input'!$AA$7,SUM($G220:P220),0)","v":0},{"$f":"IF(COUNT($H220:Q220)='RFM input'!$AA$7,SUM($G220:Q220),0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"($G144+(SUM($G222:G222)))*H$8","v":0},{"$f":"($G144+(SUM($G222:H222)))*I$8","v":0},{"$f":"IF(COUNT($H222:I222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:I222)))*J$8)","v":0},{"$f":"IF(COUNT($H222:J222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:J222)))*K$8)","v":0},{"$f":"IF(COUNT($H222:K222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:K222)))*L$8)","v":0},{"$f":"IF(COUNT($H222:L222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:L222)))*M$8)","v":0},{"$f":"IF(COUNT($H222:M222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:M222)))*N$8)","v":0},{"$f":"IF(COUNT($H222:N222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:N222)))*O$8)","v":0},{"$f":"IF(COUNT($H222:O222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:O222)))*P$8)","v":0},{"$f":"IF(COUNT($H222:P222)>='RFM input'!$AA$7,0,($G144+(SUM($G222:P222)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H222:I222)='RFM input'!$AA$7,SUM($G222:I222),0)","v":0},{"$f":"IF(COUNT($H222:J222)='RFM input'!$AA$7,SUM($G222:J222),0)","v":0},{"$f":"IF(COUNT($H222:K222)='RFM input'!$AA$7,SUM($G222:K222),0)","v":0},{"$f":"IF(COUNT($H222:L222)='RFM input'!$AA$7,SUM($G222:L222),0)","v":0},{"$f":"IF(COUNT($H222:M222)='RFM input'!$AA$7,SUM($G222:M222),0)","v":0},{"$f":"IF(COUNT($H222:N222)='RFM input'!$AA$7,SUM($G222:N222),0)","v":0},{"$f":"IF(COUNT($H222:O222)='RFM input'!$AA$7,SUM($G222:O222),0)","v":0},{"$f":"IF(COUNT($H222:P222)='RFM input'!$AA$7,SUM($G222:P222),0)","v":0},{"$f":"IF(COUNT($H222:Q222)='RFM input'!$AA$7,SUM($G222:Q222),0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"($G145+(SUM($G224:G224)))*H$8","v":0},{"$f":"($G145+(SUM($G224:H224)))*I$8","v":0},{"$f":"IF(COUNT($H224:I224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:I224)))*J$8)","v":0},{"$f":"IF(COUNT($H224:J224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:J224)))*K$8)","v":0},{"$f":"IF(COUNT($H224:K224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:K224)))*L$8)","v":0},{"$f":"IF(COUNT($H224:L224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:L224)))*M$8)","v":0},{"$f":"IF(COUNT($H224:M224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:M224)))*N$8)","v":0},{"$f":"IF(COUNT($H224:N224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:N224)))*O$8)","v":0},{"$f":"IF(COUNT($H224:O224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:O224)))*P$8)","v":0},{"$f":"IF(COUNT($H224:P224)>='RFM input'!$AA$7,0,($G145+(SUM($G224:P224)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H224:I224)='RFM input'!$AA$7,SUM($G224:I224),0)","v":0},{"$f":"IF(COUNT($H224:J224)='RFM input'!$AA$7,SUM($G224:J224),0)","v":0},{"$f":"IF(COUNT($H224:K224)='RFM input'!$AA$7,SUM($G224:K224),0)","v":0},{"$f":"IF(COUNT($H224:L224)='RFM input'!$AA$7,SUM($G224:L224),0)","v":0},{"$f":"IF(COUNT($H224:M224)='RFM input'!$AA$7,SUM($G224:M224),0)","v":0},{"$f":"IF(COUNT($H224:N224)='RFM input'!$AA$7,SUM($G224:N224),0)","v":0},{"$f":"IF(COUNT($H224:O224)='RFM input'!$AA$7,SUM($G224:O224),0)","v":0},{"$f":"IF(COUNT($H224:P224)='RFM input'!$AA$7,SUM($G224:P224),0)","v":0},{"$f":"IF(COUNT($H224:Q224)='RFM input'!$AA$7,SUM($G224:Q224),0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"($G146+(SUM($G226:G226)))*H$8","v":0},{"$f":"($G146+(SUM($G226:H226)))*I$8","v":0},{"$f":"IF(COUNT($H226:I226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:I226)))*J$8)","v":0},{"$f":"IF(COUNT($H226:J226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:J226)))*K$8)","v":0},{"$f":"IF(COUNT($H226:K226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:K226)))*L$8)","v":0},{"$f":"IF(COUNT($H226:L226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:L226)))*M$8)","v":0},{"$f":"IF(COUNT($H226:M226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:M226)))*N$8)","v":0},{"$f":"IF(COUNT($H226:N226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:N226)))*O$8)","v":0},{"$f":"IF(COUNT($H226:O226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:O226)))*P$8)","v":0},{"$f":"IF(COUNT($H226:P226)>='RFM input'!$AA$7,0,($G146+(SUM($G226:P226)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H226:I226)='RFM input'!$AA$7,SUM($G226:I226),0)","v":0},{"$f":"IF(COUNT($H226:J226)='RFM input'!$AA$7,SUM($G226:J226),0)","v":0},{"$f":"IF(COUNT($H226:K226)='RFM input'!$AA$7,SUM($G226:K226),0)","v":0},{"$f":"IF(COUNT($H226:L226)='RFM input'!$AA$7,SUM($G226:L226),0)","v":0},{"$f":"IF(COUNT($H226:M226)='RFM input'!$AA$7,SUM($G226:M226),0)","v":0},{"$f":"IF(COUNT($H226:N226)='RFM input'!$AA$7,SUM($G226:N226),0)","v":0},{"$f":"IF(COUNT($H226:O226)='RFM input'!$AA$7,SUM($G226:O226),0)","v":0},{"$f":"IF(COUNT($H226:P226)='RFM input'!$AA$7,SUM($G226:P226),0)","v":0},{"$f":"IF(COUNT($H226:Q226)='RFM input'!$AA$7,SUM($G226:Q226),0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"($G147+(SUM($G228:G228)))*H$8","v":0},{"$f":"($G147+(SUM($G228:H228)))*I$8","v":0},{"$f":"IF(COUNT($H228:I228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:I228)))*J$8)","v":0},{"$f":"IF(COUNT($H228:J228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:J228)))*K$8)","v":0},{"$f":"IF(COUNT($H228:K228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:K228)))*L$8)","v":0},{"$f":"IF(COUNT($H228:L228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:L228)))*M$8)","v":0},{"$f":"IF(COUNT($H228:M228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:M228)))*N$8)","v":0},{"$f":"IF(COUNT($H228:N228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:N228)))*O$8)","v":0},{"$f":"IF(COUNT($H228:O228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:O228)))*P$8)","v":0},{"$f":"IF(COUNT($H228:P228)>='RFM input'!$AA$7,0,($G147+(SUM($G228:P228)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H228:I228)='RFM input'!$AA$7,SUM($G228:I228),0)","v":0},{"$f":"IF(COUNT($H228:J228)='RFM input'!$AA$7,SUM($G228:J228),0)","v":0},{"$f":"IF(COUNT($H228:K228)='RFM input'!$AA$7,SUM($G228:K228),0)","v":0},{"$f":"IF(COUNT($H228:L228)='RFM input'!$AA$7,SUM($G228:L228),0)","v":0},{"$f":"IF(COUNT($H228:M228)='RFM input'!$AA$7,SUM($G228:M228),0)","v":0},{"$f":"IF(COUNT($H228:N228)='RFM input'!$AA$7,SUM($G228:N228),0)","v":0},{"$f":"IF(COUNT($H228:O228)='RFM input'!$AA$7,SUM($G228:O228),0)","v":0},{"$f":"IF(COUNT($H228:P228)='RFM input'!$AA$7,SUM($G228:P228),0)","v":0},{"$f":"IF(COUNT($H228:Q228)='RFM input'!$AA$7,SUM($G228:Q228),0)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"($G148+(SUM($G230:G230)))*H$8","v":0},{"$f":"($G148+(SUM($G230:H230)))*I$8","v":0},{"$f":"IF(COUNT($H230:I230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:I230)))*J$8)","v":0},{"$f":"IF(COUNT($H230:J230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:J230)))*K$8)","v":0},{"$f":"IF(COUNT($H230:K230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:K230)))*L$8)","v":0},{"$f":"IF(COUNT($H230:L230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:L230)))*M$8)","v":0},{"$f":"IF(COUNT($H230:M230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:M230)))*N$8)","v":0},{"$f":"IF(COUNT($H230:N230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:N230)))*O$8)","v":0},{"$f":"IF(COUNT($H230:O230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:O230)))*P$8)","v":0},{"$f":"IF(COUNT($H230:P230)>='RFM input'!$AA$7,0,($G148+(SUM($G230:P230)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H230:I230)='RFM input'!$AA$7,SUM($G230:I230),0)","v":0},{"$f":"IF(COUNT($H230:J230)='RFM input'!$AA$7,SUM($G230:J230),0)","v":0},{"$f":"IF(COUNT($H230:K230)='RFM input'!$AA$7,SUM($G230:K230),0)","v":0},{"$f":"IF(COUNT($H230:L230)='RFM input'!$AA$7,SUM($G230:L230),0)","v":0},{"$f":"IF(COUNT($H230:M230)='RFM input'!$AA$7,SUM($G230:M230),0)","v":0},{"$f":"IF(COUNT($H230:N230)='RFM input'!$AA$7,SUM($G230:N230),0)","v":0},{"$f":"IF(COUNT($H230:O230)='RFM input'!$AA$7,SUM($G230:O230),0)","v":0},{"$f":"IF(COUNT($H230:P230)='RFM input'!$AA$7,SUM($G230:P230),0)","v":0},{"$f":"IF(COUNT($H230:Q230)='RFM input'!$AA$7,SUM($G230:Q230),0)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"($G149+(SUM($G232:G232)))*H$8","v":0},{"$f":"($G149+(SUM($G232:H232)))*I$8","v":0},{"$f":"IF(COUNT($H232:I232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:I232)))*J$8)","v":0},{"$f":"IF(COUNT($H232:J232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:J232)))*K$8)","v":0},{"$f":"IF(COUNT($H232:K232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:K232)))*L$8)","v":0},{"$f":"IF(COUNT($H232:L232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:L232)))*M$8)","v":0},{"$f":"IF(COUNT($H232:M232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:M232)))*N$8)","v":0},{"$f":"IF(COUNT($H232:N232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:N232)))*O$8)","v":0},{"$f":"IF(COUNT($H232:O232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:O232)))*P$8)","v":0},{"$f":"IF(COUNT($H232:P232)>='RFM input'!$AA$7,0,($G149+(SUM($G232:P232)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H232:I232)='RFM input'!$AA$7,SUM($G232:I232),0)","v":0},{"$f":"IF(COUNT($H232:J232)='RFM input'!$AA$7,SUM($G232:J232),0)","v":0},{"$f":"IF(COUNT($H232:K232)='RFM input'!$AA$7,SUM($G232:K232),0)","v":0},{"$f":"IF(COUNT($H232:L232)='RFM input'!$AA$7,SUM($G232:L232),0)","v":0},{"$f":"IF(COUNT($H232:M232)='RFM input'!$AA$7,SUM($G232:M232),0)","v":0},{"$f":"IF(COUNT($H232:N232)='RFM input'!$AA$7,SUM($G232:N232),0)","v":0},{"$f":"IF(COUNT($H232:O232)='RFM input'!$AA$7,SUM($G232:O232),0)","v":0},{"$f":"IF(COUNT($H232:P232)='RFM input'!$AA$7,SUM($G232:P232),0)","v":0},{"$f":"IF(COUNT($H232:Q232)='RFM input'!$AA$7,SUM($G232:Q232),0)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"($G150+(SUM($G234:G234)))*H$8","v":0},{"$f":"($G150+(SUM($G234:H234)))*I$8","v":0},{"$f":"IF(COUNT($H234:I234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:I234)))*J$8)","v":0},{"$f":"IF(COUNT($H234:J234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:J234)))*K$8)","v":0},{"$f":"IF(COUNT($H234:K234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:K234)))*L$8)","v":0},{"$f":"IF(COUNT($H234:L234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:L234)))*M$8)","v":0},{"$f":"IF(COUNT($H234:M234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:M234)))*N$8)","v":0},{"$f":"IF(COUNT($H234:N234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:N234)))*O$8)","v":0},{"$f":"IF(COUNT($H234:O234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:O234)))*P$8)","v":0},{"$f":"IF(COUNT($H234:P234)>='RFM input'!$AA$7,0,($G150+(SUM($G234:P234)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H234:I234)='RFM input'!$AA$7,SUM($G234:I234),0)","v":0},{"$f":"IF(COUNT($H234:J234)='RFM input'!$AA$7,SUM($G234:J234),0)","v":0},{"$f":"IF(COUNT($H234:K234)='RFM input'!$AA$7,SUM($G234:K234),0)","v":0},{"$f":"IF(COUNT($H234:L234)='RFM input'!$AA$7,SUM($G234:L234),0)","v":0},{"$f":"IF(COUNT($H234:M234)='RFM input'!$AA$7,SUM($G234:M234),0)","v":0},{"$f":"IF(COUNT($H234:N234)='RFM input'!$AA$7,SUM($G234:N234),0)","v":0},{"$f":"IF(COUNT($H234:O234)='RFM input'!$AA$7,SUM($G234:O234),0)","v":0},{"$f":"IF(COUNT($H234:P234)='RFM input'!$AA$7,SUM($G234:P234),0)","v":0},{"$f":"IF(COUNT($H234:Q234)='RFM input'!$AA$7,SUM($G234:Q234),0)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"($G151+(SUM($G236:G236)))*H$8","v":0},{"$f":"($G151+(SUM($G236:H236)))*I$8","v":0},{"$f":"IF(COUNT($H236:I236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:I236)))*J$8)","v":0},{"$f":"IF(COUNT($H236:J236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:J236)))*K$8)","v":0},{"$f":"IF(COUNT($H236:K236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:K236)))*L$8)","v":0},{"$f":"IF(COUNT($H236:L236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:L236)))*M$8)","v":0},{"$f":"IF(COUNT($H236:M236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:M236)))*N$8)","v":0},{"$f":"IF(COUNT($H236:N236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:N236)))*O$8)","v":0},{"$f":"IF(COUNT($H236:O236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:O236)))*P$8)","v":0},{"$f":"IF(COUNT($H236:P236)>='RFM input'!$AA$7,0,($G151+(SUM($G236:P236)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H236:I236)='RFM input'!$AA$7,SUM($G236:I236),0)","v":0},{"$f":"IF(COUNT($H236:J236)='RFM input'!$AA$7,SUM($G236:J236),0)","v":0},{"$f":"IF(COUNT($H236:K236)='RFM input'!$AA$7,SUM($G236:K236),0)","v":0},{"$f":"IF(COUNT($H236:L236)='RFM input'!$AA$7,SUM($G236:L236),0)","v":0},{"$f":"IF(COUNT($H236:M236)='RFM input'!$AA$7,SUM($G236:M236),0)","v":0},{"$f":"IF(COUNT($H236:N236)='RFM input'!$AA$7,SUM($G236:N236),0)","v":0},{"$f":"IF(COUNT($H236:O236)='RFM input'!$AA$7,SUM($G236:O236),0)","v":0},{"$f":"IF(COUNT($H236:P236)='RFM input'!$AA$7,SUM($G236:P236),0)","v":0},{"$f":"IF(COUNT($H236:Q236)='RFM input'!$AA$7,SUM($G236:Q236),0)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"($G152+(SUM($G238:G238)))*H$8","v":0},{"$f":"($G152+(SUM($G238:H238)))*I$8","v":0},{"$f":"IF(COUNT($H238:I238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:I238)))*J$8)","v":0},{"$f":"IF(COUNT($H238:J238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:J238)))*K$8)","v":0},{"$f":"IF(COUNT($H238:K238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:K238)))*L$8)","v":0},{"$f":"IF(COUNT($H238:L238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:L238)))*M$8)","v":0},{"$f":"IF(COUNT($H238:M238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:M238)))*N$8)","v":0},{"$f":"IF(COUNT($H238:N238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:N238)))*O$8)","v":0},{"$f":"IF(COUNT($H238:O238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:O238)))*P$8)","v":0},{"$f":"IF(COUNT($H238:P238)>='RFM input'!$AA$7,0,($G152+(SUM($G238:P238)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H238:I238)='RFM input'!$AA$7,SUM($G238:I238),0)","v":0},{"$f":"IF(COUNT($H238:J238)='RFM input'!$AA$7,SUM($G238:J238),0)","v":0},{"$f":"IF(COUNT($H238:K238)='RFM input'!$AA$7,SUM($G238:K238),0)","v":0},{"$f":"IF(COUNT($H238:L238)='RFM input'!$AA$7,SUM($G238:L238),0)","v":0},{"$f":"IF(COUNT($H238:M238)='RFM input'!$AA$7,SUM($G238:M238),0)","v":0},{"$f":"IF(COUNT($H238:N238)='RFM input'!$AA$7,SUM($G238:N238),0)","v":0},{"$f":"IF(COUNT($H238:O238)='RFM input'!$AA$7,SUM($G238:O238),0)","v":0},{"$f":"IF(COUNT($H238:P238)='RFM input'!$AA$7,SUM($G238:P238),0)","v":0},{"$f":"IF(COUNT($H238:Q238)='RFM input'!$AA$7,SUM($G238:Q238),0)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"($G153+(SUM($G240:G240)))*H$8","v":0},{"$f":"($G153+(SUM($G240:H240)))*I$8","v":0},{"$f":"IF(COUNT($H240:I240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:I240)))*J$8)","v":0},{"$f":"IF(COUNT($H240:J240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:J240)))*K$8)","v":0},{"$f":"IF(COUNT($H240:K240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:K240)))*L$8)","v":0},{"$f":"IF(COUNT($H240:L240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:L240)))*M$8)","v":0},{"$f":"IF(COUNT($H240:M240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:M240)))*N$8)","v":0},{"$f":"IF(COUNT($H240:N240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:N240)))*O$8)","v":0},{"$f":"IF(COUNT($H240:O240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:O240)))*P$8)","v":0},{"$f":"IF(COUNT($H240:P240)>='RFM input'!$AA$7,0,($G153+(SUM($G240:P240)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H240:I240)='RFM input'!$AA$7,SUM($G240:I240),0)","v":0},{"$f":"IF(COUNT($H240:J240)='RFM input'!$AA$7,SUM($G240:J240),0)","v":0},{"$f":"IF(COUNT($H240:K240)='RFM input'!$AA$7,SUM($G240:K240),0)","v":0},{"$f":"IF(COUNT($H240:L240)='RFM input'!$AA$7,SUM($G240:L240),0)","v":0},{"$f":"IF(COUNT($H240:M240)='RFM input'!$AA$7,SUM($G240:M240),0)","v":0},{"$f":"IF(COUNT($H240:N240)='RFM input'!$AA$7,SUM($G240:N240),0)","v":0},{"$f":"IF(COUNT($H240:O240)='RFM input'!$AA$7,SUM($G240:O240),0)","v":0},{"$f":"IF(COUNT($H240:P240)='RFM input'!$AA$7,SUM($G240:P240),0)","v":0},{"$f":"IF(COUNT($H240:Q240)='RFM input'!$AA$7,SUM($G240:Q240),0)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"($G154+(SUM($G242:G242)))*H$8","v":0},{"$f":"($G154+(SUM($G242:H242)))*I$8","v":0},{"$f":"IF(COUNT($H242:I242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:I242)))*J$8)","v":0},{"$f":"IF(COUNT($H242:J242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:J242)))*K$8)","v":0},{"$f":"IF(COUNT($H242:K242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:K242)))*L$8)","v":0},{"$f":"IF(COUNT($H242:L242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:L242)))*M$8)","v":0},{"$f":"IF(COUNT($H242:M242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:M242)))*N$8)","v":0},{"$f":"IF(COUNT($H242:N242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:N242)))*O$8)","v":0},{"$f":"IF(COUNT($H242:O242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:O242)))*P$8)","v":0},{"$f":"IF(COUNT($H242:P242)>='RFM input'!$AA$7,0,($G154+(SUM($G242:P242)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H242:I242)='RFM input'!$AA$7,SUM($G242:I242),0)","v":0},{"$f":"IF(COUNT($H242:J242)='RFM input'!$AA$7,SUM($G242:J242),0)","v":0},{"$f":"IF(COUNT($H242:K242)='RFM input'!$AA$7,SUM($G242:K242),0)","v":0},{"$f":"IF(COUNT($H242:L242)='RFM input'!$AA$7,SUM($G242:L242),0)","v":0},{"$f":"IF(COUNT($H242:M242)='RFM input'!$AA$7,SUM($G242:M242),0)","v":0},{"$f":"IF(COUNT($H242:N242)='RFM input'!$AA$7,SUM($G242:N242),0)","v":0},{"$f":"IF(COUNT($H242:O242)='RFM input'!$AA$7,SUM($G242:O242),0)","v":0},{"$f":"IF(COUNT($H242:P242)='RFM input'!$AA$7,SUM($G242:P242),0)","v":0},{"$f":"IF(COUNT($H242:Q242)='RFM input'!$AA$7,SUM($G242:Q242),0)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"($G155+(SUM($G244:G244)))*H$8","v":0},{"$f":"($G155+(SUM($G244:H244)))*I$8","v":0},{"$f":"IF(COUNT($H244:I244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:I244)))*J$8)","v":0},{"$f":"IF(COUNT($H244:J244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:J244)))*K$8)","v":0},{"$f":"IF(COUNT($H244:K244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:K244)))*L$8)","v":0},{"$f":"IF(COUNT($H244:L244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:L244)))*M$8)","v":0},{"$f":"IF(COUNT($H244:M244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:M244)))*N$8)","v":0},{"$f":"IF(COUNT($H244:N244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:N244)))*O$8)","v":0},{"$f":"IF(COUNT($H244:O244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:O244)))*P$8)","v":0},{"$f":"IF(COUNT($H244:P244)>='RFM input'!$AA$7,0,($G155+(SUM($G244:P244)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H244:I244)='RFM input'!$AA$7,SUM($G244:I244),0)","v":0},{"$f":"IF(COUNT($H244:J244)='RFM input'!$AA$7,SUM($G244:J244),0)","v":0},{"$f":"IF(COUNT($H244:K244)='RFM input'!$AA$7,SUM($G244:K244),0)","v":0},{"$f":"IF(COUNT($H244:L244)='RFM input'!$AA$7,SUM($G244:L244),0)","v":0},{"$f":"IF(COUNT($H244:M244)='RFM input'!$AA$7,SUM($G244:M244),0)","v":0},{"$f":"IF(COUNT($H244:N244)='RFM input'!$AA$7,SUM($G244:N244),0)","v":0},{"$f":"IF(COUNT($H244:O244)='RFM input'!$AA$7,SUM($G244:O244),0)","v":0},{"$f":"IF(COUNT($H244:P244)='RFM input'!$AA$7,SUM($G244:P244),0)","v":0},{"$f":"IF(COUNT($H244:Q244)='RFM input'!$AA$7,SUM($G244:Q244),0)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"($G156+(SUM($G246:G246)))*H$8","v":0},{"$f":"($G156+(SUM($G246:H246)))*I$8","v":0},{"$f":"IF(COUNT($H246:I246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:I246)))*J$8)","v":0},{"$f":"IF(COUNT($H246:J246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:J246)))*K$8)","v":0},{"$f":"IF(COUNT($H246:K246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:K246)))*L$8)","v":0},{"$f":"IF(COUNT($H246:L246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:L246)))*M$8)","v":0},{"$f":"IF(COUNT($H246:M246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:M246)))*N$8)","v":0},{"$f":"IF(COUNT($H246:N246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:N246)))*O$8)","v":0},{"$f":"IF(COUNT($H246:O246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:O246)))*P$8)","v":0},{"$f":"IF(COUNT($H246:P246)>='RFM input'!$AA$7,0,($G156+(SUM($G246:P246)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H246:I246)='RFM input'!$AA$7,SUM($G246:I246),0)","v":0},{"$f":"IF(COUNT($H246:J246)='RFM input'!$AA$7,SUM($G246:J246),0)","v":0},{"$f":"IF(COUNT($H246:K246)='RFM input'!$AA$7,SUM($G246:K246),0)","v":0},{"$f":"IF(COUNT($H246:L246)='RFM input'!$AA$7,SUM($G246:L246),0)","v":0},{"$f":"IF(COUNT($H246:M246)='RFM input'!$AA$7,SUM($G246:M246),0)","v":0},{"$f":"IF(COUNT($H246:N246)='RFM input'!$AA$7,SUM($G246:N246),0)","v":0},{"$f":"IF(COUNT($H246:O246)='RFM input'!$AA$7,SUM($G246:O246),0)","v":0},{"$f":"IF(COUNT($H246:P246)='RFM input'!$AA$7,SUM($G246:P246),0)","v":0},{"$f":"IF(COUNT($H246:Q246)='RFM input'!$AA$7,SUM($G246:Q246),0)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"($G157+(SUM($G248:G248)))*H$8","v":0},{"$f":"($G157+(SUM($G248:H248)))*I$8","v":0},{"$f":"IF(COUNT($H248:I248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:I248)))*J$8)","v":0},{"$f":"IF(COUNT($H248:J248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:J248)))*K$8)","v":0},{"$f":"IF(COUNT($H248:K248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:K248)))*L$8)","v":0},{"$f":"IF(COUNT($H248:L248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:L248)))*M$8)","v":0},{"$f":"IF(COUNT($H248:M248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:M248)))*N$8)","v":0},{"$f":"IF(COUNT($H248:N248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:N248)))*O$8)","v":0},{"$f":"IF(COUNT($H248:O248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:O248)))*P$8)","v":0},{"$f":"IF(COUNT($H248:P248)>='RFM input'!$AA$7,0,($G157+(SUM($G248:P248)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H248:I248)='RFM input'!$AA$7,SUM($G248:I248),0)","v":0},{"$f":"IF(COUNT($H248:J248)='RFM input'!$AA$7,SUM($G248:J248),0)","v":0},{"$f":"IF(COUNT($H248:K248)='RFM input'!$AA$7,SUM($G248:K248),0)","v":0},{"$f":"IF(COUNT($H248:L248)='RFM input'!$AA$7,SUM($G248:L248),0)","v":0},{"$f":"IF(COUNT($H248:M248)='RFM input'!$AA$7,SUM($G248:M248),0)","v":0},{"$f":"IF(COUNT($H248:N248)='RFM input'!$AA$7,SUM($G248:N248),0)","v":0},{"$f":"IF(COUNT($H248:O248)='RFM input'!$AA$7,SUM($G248:O248),0)","v":0},{"$f":"IF(COUNT($H248:P248)='RFM input'!$AA$7,SUM($G248:P248),0)","v":0},{"$f":"IF(COUNT($H248:Q248)='RFM input'!$AA$7,SUM($G248:Q248),0)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"($G158+(SUM($G250:G250)))*H$8","v":0},{"$f":"($G158+(SUM($G250:H250)))*I$8","v":0},{"$f":"IF(COUNT($H250:I250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:I250)))*J$8)","v":0},{"$f":"IF(COUNT($H250:J250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:J250)))*K$8)","v":0},{"$f":"IF(COUNT($H250:K250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:K250)))*L$8)","v":0},{"$f":"IF(COUNT($H250:L250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:L250)))*M$8)","v":0},{"$f":"IF(COUNT($H250:M250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:M250)))*N$8)","v":0},{"$f":"IF(COUNT($H250:N250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:N250)))*O$8)","v":0},{"$f":"IF(COUNT($H250:O250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:O250)))*P$8)","v":0},{"$f":"IF(COUNT($H250:P250)>='RFM input'!$AA$7,0,($G158+(SUM($G250:P250)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H250:I250)='RFM input'!$AA$7,SUM($G250:I250),0)","v":0},{"$f":"IF(COUNT($H250:J250)='RFM input'!$AA$7,SUM($G250:J250),0)","v":0},{"$f":"IF(COUNT($H250:K250)='RFM input'!$AA$7,SUM($G250:K250),0)","v":0},{"$f":"IF(COUNT($H250:L250)='RFM input'!$AA$7,SUM($G250:L250),0)","v":0},{"$f":"IF(COUNT($H250:M250)='RFM input'!$AA$7,SUM($G250:M250),0)","v":0},{"$f":"IF(COUNT($H250:N250)='RFM input'!$AA$7,SUM($G250:N250),0)","v":0},{"$f":"IF(COUNT($H250:O250)='RFM input'!$AA$7,SUM($G250:O250),0)","v":0},{"$f":"IF(COUNT($H250:P250)='RFM input'!$AA$7,SUM($G250:P250),0)","v":0},{"$f":"IF(COUNT($H250:Q250)='RFM input'!$AA$7,SUM($G250:Q250),0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"($G159+(SUM($G252:G252)))*H$8","v":0},{"$f":"($G159+(SUM($G252:H252)))*I$8","v":0},{"$f":"IF(COUNT($H252:I252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:I252)))*J$8)","v":0},{"$f":"IF(COUNT($H252:J252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:J252)))*K$8)","v":0},{"$f":"IF(COUNT($H252:K252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:K252)))*L$8)","v":0},{"$f":"IF(COUNT($H252:L252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:L252)))*M$8)","v":0},{"$f":"IF(COUNT($H252:M252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:M252)))*N$8)","v":0},{"$f":"IF(COUNT($H252:N252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:N252)))*O$8)","v":0},{"$f":"IF(COUNT($H252:O252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:O252)))*P$8)","v":0},{"$f":"IF(COUNT($H252:P252)>='RFM input'!$AA$7,0,($G159+(SUM($G252:P252)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H252:I252)='RFM input'!$AA$7,SUM($G252:I252),0)","v":0},{"$f":"IF(COUNT($H252:J252)='RFM input'!$AA$7,SUM($G252:J252),0)","v":0},{"$f":"IF(COUNT($H252:K252)='RFM input'!$AA$7,SUM($G252:K252),0)","v":0},{"$f":"IF(COUNT($H252:L252)='RFM input'!$AA$7,SUM($G252:L252),0)","v":0},{"$f":"IF(COUNT($H252:M252)='RFM input'!$AA$7,SUM($G252:M252),0)","v":0},{"$f":"IF(COUNT($H252:N252)='RFM input'!$AA$7,SUM($G252:N252),0)","v":0},{"$f":"IF(COUNT($H252:O252)='RFM input'!$AA$7,SUM($G252:O252),0)","v":0},{"$f":"IF(COUNT($H252:P252)='RFM input'!$AA$7,SUM($G252:P252),0)","v":0},{"$f":"IF(COUNT($H252:Q252)='RFM input'!$AA$7,SUM($G252:Q252),0)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"($G160+(SUM($G254:G254)))*H$8","v":0},{"$f":"($G160+(SUM($G254:H254)))*I$8","v":0},{"$f":"IF(COUNT($H254:I254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:I254)))*J$8)","v":0},{"$f":"IF(COUNT($H254:J254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:J254)))*K$8)","v":0},{"$f":"IF(COUNT($H254:K254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:K254)))*L$8)","v":0},{"$f":"IF(COUNT($H254:L254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:L254)))*M$8)","v":0},{"$f":"IF(COUNT($H254:M254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:M254)))*N$8)","v":0},{"$f":"IF(COUNT($H254:N254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:N254)))*O$8)","v":0},{"$f":"IF(COUNT($H254:O254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:O254)))*P$8)","v":0},{"$f":"IF(COUNT($H254:P254)>='RFM input'!$AA$7,0,($G160+(SUM($G254:P254)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H254:I254)='RFM input'!$AA$7,SUM($G254:I254),0)","v":0},{"$f":"IF(COUNT($H254:J254)='RFM input'!$AA$7,SUM($G254:J254),0)","v":0},{"$f":"IF(COUNT($H254:K254)='RFM input'!$AA$7,SUM($G254:K254),0)","v":0},{"$f":"IF(COUNT($H254:L254)='RFM input'!$AA$7,SUM($G254:L254),0)","v":0},{"$f":"IF(COUNT($H254:M254)='RFM input'!$AA$7,SUM($G254:M254),0)","v":0},{"$f":"IF(COUNT($H254:N254)='RFM input'!$AA$7,SUM($G254:N254),0)","v":0},{"$f":"IF(COUNT($H254:O254)='RFM input'!$AA$7,SUM($G254:O254),0)","v":0},{"$f":"IF(COUNT($H254:P254)='RFM input'!$AA$7,SUM($G254:P254),0)","v":0},{"$f":"IF(COUNT($H254:Q254)='RFM input'!$AA$7,SUM($G254:Q254),0)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"($G161+(SUM($G256:G256)))*H$8","v":0},{"$f":"($G161+(SUM($G256:H256)))*I$8","v":0},{"$f":"IF(COUNT($H256:I256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:I256)))*J$8)","v":0},{"$f":"IF(COUNT($H256:J256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:J256)))*K$8)","v":0},{"$f":"IF(COUNT($H256:K256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:K256)))*L$8)","v":0},{"$f":"IF(COUNT($H256:L256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:L256)))*M$8)","v":0},{"$f":"IF(COUNT($H256:M256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:M256)))*N$8)","v":0},{"$f":"IF(COUNT($H256:N256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:N256)))*O$8)","v":0},{"$f":"IF(COUNT($H256:O256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:O256)))*P$8)","v":0},{"$f":"IF(COUNT($H256:P256)>='RFM input'!$AA$7,0,($G161+(SUM($G256:P256)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H256:I256)='RFM input'!$AA$7,SUM($G256:I256),0)","v":0},{"$f":"IF(COUNT($H256:J256)='RFM input'!$AA$7,SUM($G256:J256),0)","v":0},{"$f":"IF(COUNT($H256:K256)='RFM input'!$AA$7,SUM($G256:K256),0)","v":0},{"$f":"IF(COUNT($H256:L256)='RFM input'!$AA$7,SUM($G256:L256),0)","v":0},{"$f":"IF(COUNT($H256:M256)='RFM input'!$AA$7,SUM($G256:M256),0)","v":0},{"$f":"IF(COUNT($H256:N256)='RFM input'!$AA$7,SUM($G256:N256),0)","v":0},{"$f":"IF(COUNT($H256:O256)='RFM input'!$AA$7,SUM($G256:O256),0)","v":0},{"$f":"IF(COUNT($H256:P256)='RFM input'!$AA$7,SUM($G256:P256),0)","v":0},{"$f":"IF(COUNT($H256:Q256)='RFM input'!$AA$7,SUM($G256:Q256),0)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"($G162+(SUM($G258:G258)))*H$8","v":0},{"$f":"($G162+(SUM($G258:H258)))*I$8","v":0},{"$f":"IF(COUNT($H258:I258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:I258)))*J$8)","v":0},{"$f":"IF(COUNT($H258:J258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:J258)))*K$8)","v":0},{"$f":"IF(COUNT($H258:K258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:K258)))*L$8)","v":0},{"$f":"IF(COUNT($H258:L258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:L258)))*M$8)","v":0},{"$f":"IF(COUNT($H258:M258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:M258)))*N$8)","v":0},{"$f":"IF(COUNT($H258:N258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:N258)))*O$8)","v":0},{"$f":"IF(COUNT($H258:O258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:O258)))*P$8)","v":0},{"$f":"IF(COUNT($H258:P258)>='RFM input'!$AA$7,0,($G162+(SUM($G258:P258)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H258:I258)='RFM input'!$AA$7,SUM($G258:I258),0)","v":0},{"$f":"IF(COUNT($H258:J258)='RFM input'!$AA$7,SUM($G258:J258),0)","v":0},{"$f":"IF(COUNT($H258:K258)='RFM input'!$AA$7,SUM($G258:K258),0)","v":0},{"$f":"IF(COUNT($H258:L258)='RFM input'!$AA$7,SUM($G258:L258),0)","v":0},{"$f":"IF(COUNT($H258:M258)='RFM input'!$AA$7,SUM($G258:M258),0)","v":0},{"$f":"IF(COUNT($H258:N258)='RFM input'!$AA$7,SUM($G258:N258),0)","v":0},{"$f":"IF(COUNT($H258:O258)='RFM input'!$AA$7,SUM($G258:O258),0)","v":0},{"$f":"IF(COUNT($H258:P258)='RFM input'!$AA$7,SUM($G258:P258),0)","v":0},{"$f":"IF(COUNT($H258:Q258)='RFM input'!$AA$7,SUM($G258:Q258),0)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"($G163+(SUM($G260:G260)))*H$8","v":0},{"$f":"($G163+(SUM($G260:H260)))*I$8","v":0},{"$f":"IF(COUNT($H260:I260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:I260)))*J$8)","v":0},{"$f":"IF(COUNT($H260:J260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:J260)))*K$8)","v":0},{"$f":"IF(COUNT($H260:K260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:K260)))*L$8)","v":0},{"$f":"IF(COUNT($H260:L260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:L260)))*M$8)","v":0},{"$f":"IF(COUNT($H260:M260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:M260)))*N$8)","v":0},{"$f":"IF(COUNT($H260:N260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:N260)))*O$8)","v":0},{"$f":"IF(COUNT($H260:O260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:O260)))*P$8)","v":0},{"$f":"IF(COUNT($H260:P260)>='RFM input'!$AA$7,0,($G163+(SUM($G260:P260)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H260:I260)='RFM input'!$AA$7,SUM($G260:I260),0)","v":0},{"$f":"IF(COUNT($H260:J260)='RFM input'!$AA$7,SUM($G260:J260),0)","v":0},{"$f":"IF(COUNT($H260:K260)='RFM input'!$AA$7,SUM($G260:K260),0)","v":0},{"$f":"IF(COUNT($H260:L260)='RFM input'!$AA$7,SUM($G260:L260),0)","v":0},{"$f":"IF(COUNT($H260:M260)='RFM input'!$AA$7,SUM($G260:M260),0)","v":0},{"$f":"IF(COUNT($H260:N260)='RFM input'!$AA$7,SUM($G260:N260),0)","v":0},{"$f":"IF(COUNT($H260:O260)='RFM input'!$AA$7,SUM($G260:O260),0)","v":0},{"$f":"IF(COUNT($H260:P260)='RFM input'!$AA$7,SUM($G260:P260),0)","v":0},{"$f":"IF(COUNT($H260:Q260)='RFM input'!$AA$7,SUM($G260:Q260),0)","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"($G164+(SUM($G262:G262)))*H$8","v":0},{"$f":"($G164+(SUM($G262:H262)))*I$8","v":0},{"$f":"IF(COUNT($H262:I262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:I262)))*J$8)","v":0},{"$f":"IF(COUNT($H262:J262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:J262)))*K$8)","v":0},{"$f":"IF(COUNT($H262:K262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:K262)))*L$8)","v":0},{"$f":"IF(COUNT($H262:L262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:L262)))*M$8)","v":0},{"$f":"IF(COUNT($H262:M262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:M262)))*N$8)","v":0},{"$f":"IF(COUNT($H262:N262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:N262)))*O$8)","v":0},{"$f":"IF(COUNT($H262:O262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:O262)))*P$8)","v":0},{"$f":"IF(COUNT($H262:P262)>='RFM input'!$AA$7,0,($G164+(SUM($G262:P262)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H262:I262)='RFM input'!$AA$7,SUM($G262:I262),0)","v":0},{"$f":"IF(COUNT($H262:J262)='RFM input'!$AA$7,SUM($G262:J262),0)","v":0},{"$f":"IF(COUNT($H262:K262)='RFM input'!$AA$7,SUM($G262:K262),0)","v":0},{"$f":"IF(COUNT($H262:L262)='RFM input'!$AA$7,SUM($G262:L262),0)","v":0},{"$f":"IF(COUNT($H262:M262)='RFM input'!$AA$7,SUM($G262:M262),0)","v":0},{"$f":"IF(COUNT($H262:N262)='RFM input'!$AA$7,SUM($G262:N262),0)","v":0},{"$f":"IF(COUNT($H262:O262)='RFM input'!$AA$7,SUM($G262:O262),0)","v":0},{"$f":"IF(COUNT($H262:P262)='RFM input'!$AA$7,SUM($G262:P262),0)","v":0},{"$f":"IF(COUNT($H262:Q262)='RFM input'!$AA$7,SUM($G262:Q262),0)","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"($G165+(SUM($G264:G264)))*H$8","v":0},{"$f":"($G165+(SUM($G264:H264)))*I$8","v":0},{"$f":"IF(COUNT($H264:I264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:I264)))*J$8)","v":0},{"$f":"IF(COUNT($H264:J264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:J264)))*K$8)","v":0},{"$f":"IF(COUNT($H264:K264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:K264)))*L$8)","v":0},{"$f":"IF(COUNT($H264:L264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:L264)))*M$8)","v":0},{"$f":"IF(COUNT($H264:M264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:M264)))*N$8)","v":0},{"$f":"IF(COUNT($H264:N264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:N264)))*O$8)","v":0},{"$f":"IF(COUNT($H264:O264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:O264)))*P$8)","v":0},{"$f":"IF(COUNT($H264:P264)>='RFM input'!$AA$7,0,($G165+(SUM($G264:P264)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H264:I264)='RFM input'!$AA$7,SUM($G264:I264),0)","v":0},{"$f":"IF(COUNT($H264:J264)='RFM input'!$AA$7,SUM($G264:J264),0)","v":0},{"$f":"IF(COUNT($H264:K264)='RFM input'!$AA$7,SUM($G264:K264),0)","v":0},{"$f":"IF(COUNT($H264:L264)='RFM input'!$AA$7,SUM($G264:L264),0)","v":0},{"$f":"IF(COUNT($H264:M264)='RFM input'!$AA$7,SUM($G264:M264),0)","v":0},{"$f":"IF(COUNT($H264:N264)='RFM input'!$AA$7,SUM($G264:N264),0)","v":0},{"$f":"IF(COUNT($H264:O264)='RFM input'!$AA$7,SUM($G264:O264),0)","v":0},{"$f":"IF(COUNT($H264:P264)='RFM input'!$AA$7,SUM($G264:P264),0)","v":0},{"$f":"IF(COUNT($H264:Q264)='RFM input'!$AA$7,SUM($G264:Q264),0)","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"($G166+(SUM($G266:G266)))*H$8","v":0},{"$f":"($G166+(SUM($G266:H266)))*I$8","v":0},{"$f":"IF(COUNT($H266:I266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:I266)))*J$8)","v":0},{"$f":"IF(COUNT($H266:J266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:J266)))*K$8)","v":0},{"$f":"IF(COUNT($H266:K266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:K266)))*L$8)","v":0},{"$f":"IF(COUNT($H266:L266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:L266)))*M$8)","v":0},{"$f":"IF(COUNT($H266:M266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:M266)))*N$8)","v":0},{"$f":"IF(COUNT($H266:N266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:N266)))*O$8)","v":0},{"$f":"IF(COUNT($H266:O266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:O266)))*P$8)","v":0},{"$f":"IF(COUNT($H266:P266)>='RFM input'!$AA$7,0,($G166+(SUM($G266:P266)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H266:I266)='RFM input'!$AA$7,SUM($G266:I266),0)","v":0},{"$f":"IF(COUNT($H266:J266)='RFM input'!$AA$7,SUM($G266:J266),0)","v":0},{"$f":"IF(COUNT($H266:K266)='RFM input'!$AA$7,SUM($G266:K266),0)","v":0},{"$f":"IF(COUNT($H266:L266)='RFM input'!$AA$7,SUM($G266:L266),0)","v":0},{"$f":"IF(COUNT($H266:M266)='RFM input'!$AA$7,SUM($G266:M266),0)","v":0},{"$f":"IF(COUNT($H266:N266)='RFM input'!$AA$7,SUM($G266:N266),0)","v":0},{"$f":"IF(COUNT($H266:O266)='RFM input'!$AA$7,SUM($G266:O266),0)","v":0},{"$f":"IF(COUNT($H266:P266)='RFM input'!$AA$7,SUM($G266:P266),0)","v":0},{"$f":"IF(COUNT($H266:Q266)='RFM input'!$AA$7,SUM($G266:Q266),0)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"($G167+(SUM($G268:G268)))*H$8","v":0},{"$f":"($G167+(SUM($G268:H268)))*I$8","v":0},{"$f":"IF(COUNT($H268:I268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:I268)))*J$8)","v":0},{"$f":"IF(COUNT($H268:J268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:J268)))*K$8)","v":0},{"$f":"IF(COUNT($H268:K268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:K268)))*L$8)","v":0},{"$f":"IF(COUNT($H268:L268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:L268)))*M$8)","v":0},{"$f":"IF(COUNT($H268:M268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:M268)))*N$8)","v":0},{"$f":"IF(COUNT($H268:N268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:N268)))*O$8)","v":0},{"$f":"IF(COUNT($H268:O268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:O268)))*P$8)","v":0},{"$f":"IF(COUNT($H268:P268)>='RFM input'!$AA$7,0,($G167+(SUM($G268:P268)))*Q$8)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,{"$f":"IF(COUNT($H268:I268)='RFM input'!$AA$7,SUM($G268:I268),0)","v":0},{"$f":"IF(COUNT($H268:J268)='RFM input'!$AA$7,SUM($G268:J268),0)","v":0},{"$f":"IF(COUNT($H268:K268)='RFM input'!$AA$7,SUM($G268:K268),0)","v":0},{"$f":"IF(COUNT($H268:L268)='RFM input'!$AA$7,SUM($G268:L268),0)","v":0},{"$f":"IF(COUNT($H268:M268)='RFM input'!$AA$7,SUM($G268:M268),0)","v":0},{"$f":"IF(COUNT($H268:N268)='RFM input'!$AA$7,SUM($G268:N268),0)","v":0},{"$f":"IF(COUNT($H268:O268)='RFM input'!$AA$7,SUM($G268:O268),0)","v":0},{"$f":"IF(COUNT($H268:P268)='RFM input'!$AA$7,SUM($G268:P268),0)","v":0},{"$f":"IF(COUNT($H268:Q268)='RFM input'!$AA$7,SUM($G268:Q268),0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,{"$f":"IF(COUNT($H169:I169)='RFM input'!$AA$7, SUM($G169:I169), 0)","v":0},{"$f":"IF(COUNT($H169:J169)='RFM input'!$AA$7, SUM($G169:J169), 0)","v":0},{"$f":"IF(COUNT($H169:K169)='RFM input'!$AA$7, SUM($G169:K169), 0)","v":0},{"$f":"IF(COUNT($H169:L169)='RFM input'!$AA$7, SUM($G169:L169), 0)","v":-4.3616763109149552},{"$f":"IF(COUNT($H169:M169)='RFM input'!$AA$7, SUM($G169:M169), 0)","v":0},{"$f":"IF(COUNT($H169:N169)='RFM input'!$AA$7, SUM($G169:N169), 0)","v":0},{"$f":"IF(COUNT($H169:O169)='RFM input'!$AA$7, SUM($G169:O169), 0)","v":0},{"$f":"IF(COUNT($H169:P169)='RFM input'!$AA$7, SUM($G169:P169), 0)","v":0},{"$f":"IF(COUNT($H169:Q169)='RFM input'!$AA$7, SUM($G169:Q169), 0)","v":0}]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Net Capex - As Commissioned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"label changed"]
[]
[null,"Nominal Forecast Net Capex (previous regulatory period)",null,null,null,null,{"$f":"SUM(G275:G324)","v":60}]
[null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,{"$f":"'RFM input'!N7","v":20}]
[null,null,{"$f":"Asset2","v":"Substations"},null,null,null,{"$f":"'RFM input'!N8","v":20}]
[null,null,{"$f":"Asset3","v":"Easements"},null,null,null,{"$f":"'RFM input'!N9","v":20}]
[null,null,{"$f":"Asset4","v":0},null,null,null,{"$f":"'RFM input'!N10","v":0}]
[null,null,{"$f":"Asset5","v":0},null,null,null,{"$f":"'RFM input'!N11","v":0}]
[null,null,{"$f":"Asset6","v":0},null,null,null,{"$f":"'RFM input'!N12","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"'RFM input'!N13","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"'RFM input'!N14","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"'RFM input'!N15","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"'RFM input'!N16","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"'RFM input'!N17","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"'RFM input'!N18","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"'RFM input'!N19","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"'RFM input'!N20","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"'RFM input'!N21","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!N22","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!N23","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!N24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!N25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!N26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!N27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!N28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!N29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!N30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!N31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!N32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!N33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!N34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!N35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!N36","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!N37","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!N38","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!N39","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!N40","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!N41","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!N42","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!N43","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!N44","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!N45","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!N46","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!N47","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!N48","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!N49","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!N50","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!N51","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!N52","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!N53","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!N54","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!N55","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!N56","v":0}]
[]
[null,"Nominal Actual Net Capex",null,null,null,null,{"$f":"SUM(G327:G376)","v":48.062501787067767}]
[null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,{"$f":"'RFM input'!G331*(1+previous_vanilla)^0.5","v":16.361702736023069}]
[null,null,{"$f":"Asset2","v":"Substations"},null,null,null,{"$f":"'RFM input'!G332*(1+previous_vanilla)^0.5","v":15.339096315021628}]
[null,null,{"$f":"Asset3","v":"Easements"},null,null,null,{"$f":"'RFM input'!G333*(1+previous_vanilla)^0.5","v":16.361702736023069}]
[null,null,{"$f":"Asset4","v":0},null,null,null,{"$f":"'RFM input'!G334*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset5","v":0},null,null,null,{"$f":"'RFM input'!G335*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset6","v":0},null,null,null,{"$f":"'RFM input'!G336*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"'RFM input'!G337*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"'RFM input'!G338*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"'RFM input'!G339*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"'RFM input'!G340*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"'RFM input'!G341*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"'RFM input'!G342*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"'RFM input'!G343*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"'RFM input'!G344*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"'RFM input'!G345*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!G346*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!G347*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!G348*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!G349*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!G350*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!G351*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!G352*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!G353*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!G354*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!G355*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!G356*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!G357*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!G358*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!G359*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!G360*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!G361*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!G362*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!G363*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!G364*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!G365*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!G366*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!G367*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!G368*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!G369*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!G370*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!G371*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!G372*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!G373*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!G374*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!G375*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!G376*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!G377*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!G378*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!G379*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!G380*(1+previous_vanilla)^0.5","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Net Capex (indexed)",null,null,null,null,{"$f":"SUM(G379:G428)","v":-11.937498212932233},{"$f":"SUM(H379:H428)","v":0},{"$f":"SUM(I379:I428)","v":0},0,0,-13.274324786597241,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,{"$f":"G327-G275","v":-3.6382972639769307},{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G379*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G379*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G379*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G379*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G379*L$7, 0)","v":-4.0457337618612179},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G379*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G379*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G379*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G379*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G379*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset2","v":"Substations"},null,null,null,{"$f":"G328-G276","v":-4.660903684978372},{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G380*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G380*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G380*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G380*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G380*L$7, 0)","v":-5.182857262874804},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G380*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G380*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G380*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G380*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G380*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset3","v":"Easements"},null,null,null,-3.6382972639769307,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G381*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G381*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G381*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G381*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G381*L$7, 0)","v":-4.0457337618612179},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G381*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G381*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G381*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G381*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G381*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset4","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G382*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G382*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G382*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G382*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G382*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G382*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G382*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G382*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G382*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G382*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset5","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G383*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G383*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G383*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G383*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G383*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G383*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G383*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G383*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G383*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G383*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset6","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G384*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G384*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G384*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G384*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G384*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G384*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G384*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G384*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G384*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G384*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G385*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G385*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G385*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G385*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G385*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G385*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G385*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G385*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G385*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G385*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G386*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G386*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G386*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G386*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G386*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G386*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G386*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G386*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G386*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G386*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G387*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G387*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G387*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G387*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G387*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G387*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G387*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G387*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G387*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G387*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G388*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G388*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G388*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G388*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G388*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G388*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G388*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G388*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G388*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G388*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G389*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G389*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G389*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G389*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G389*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G389*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G389*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G389*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G389*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G389*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G390*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G390*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G390*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G390*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G390*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G390*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G390*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G390*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G390*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G390*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G391*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G391*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G391*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G391*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G391*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G391*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G391*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G391*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G391*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G391*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G392*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G392*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G392*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G392*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G392*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G392*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G392*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G392*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G392*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G392*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G393*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G393*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G393*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G393*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G393*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G393*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G393*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G393*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G393*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G393*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G394*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G394*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G394*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G394*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G394*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G394*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G394*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G394*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G394*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G394*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G395*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G395*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G395*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G395*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G395*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G395*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G395*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G395*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G395*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G395*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G396*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G396*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G396*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G396*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G396*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G396*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G396*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G396*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G396*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G396*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G397*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G397*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G397*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G397*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G397*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G397*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G397*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G397*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G397*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G397*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G398*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G398*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G398*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G398*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G398*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G398*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G398*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G398*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G398*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G398*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G399*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G399*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G399*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G399*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G399*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G399*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G399*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G399*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G399*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G399*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G400*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G400*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G400*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G400*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G400*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G400*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G400*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G400*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G400*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G400*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G401*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G401*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G401*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G401*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G401*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G401*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G401*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G401*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G401*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G401*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G402*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G402*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G402*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G402*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G402*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G402*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G402*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G402*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G402*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G402*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G403*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G403*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G403*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G403*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G403*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G403*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G403*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G403*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G403*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G403*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G404*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G404*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G404*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G404*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G404*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G404*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G404*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G404*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G404*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G404*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G405*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G405*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G405*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G405*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G405*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G405*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G405*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G405*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G405*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G405*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G406*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G406*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G406*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G406*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G406*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G406*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G406*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G406*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G406*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G406*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G407*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G407*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G407*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G407*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G407*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G407*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G407*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G407*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G407*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G407*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G408*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G408*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G408*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G408*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G408*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G408*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G408*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G408*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G408*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G408*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G409*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G409*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G409*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G409*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G409*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G409*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G409*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G409*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G409*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G409*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G410*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G410*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G410*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G410*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G410*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G410*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G410*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G410*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G410*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G410*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G411*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G411*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G411*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G411*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G411*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G411*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G411*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G411*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G411*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G411*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G412*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G412*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G412*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G412*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G412*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G412*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G412*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G412*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G412*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G412*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G413*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G413*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G413*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G413*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G413*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G413*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G413*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G413*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G413*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G413*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G414*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G414*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G414*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G414*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G414*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G414*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G414*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G414*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G414*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G414*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G415*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G415*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G415*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G415*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G415*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G415*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G415*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G415*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G415*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G415*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G416*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G416*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G416*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G416*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G416*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G416*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G416*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G416*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G416*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G416*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G417*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G417*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G417*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G417*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G417*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G417*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G417*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G417*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G417*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G417*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G418*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G418*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G418*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G418*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G418*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G418*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G418*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G418*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G418*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G418*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G419*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G419*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G419*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G419*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G419*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G419*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G419*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G419*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G419*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G419*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G420*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G420*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G420*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G420*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G420*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G420*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G420*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G420*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G420*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G420*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G421*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G421*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G421*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G421*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G421*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G421*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G421*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G421*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G421*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G421*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G422*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G422*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G422*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G422*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G422*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G422*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G422*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G422*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G422*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G422*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G423*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G423*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G423*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G423*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G423*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G423*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G423*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G423*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G423*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G423*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G424*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G424*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G424*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G424*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G424*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G424*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G424*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G424*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G424*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G424*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G425*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G425*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G425*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G425*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G425*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G425*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G425*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G425*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G425*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G425*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G426*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G426*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G426*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G426*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G426*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G426*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G426*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G426*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G426*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G426*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G427*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G427*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G427*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G427*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G427*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G427*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G427*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G427*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G427*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G427*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,0,{"$f":"IF(COUNT($H$430:H$430)='RFM input'!$AA$7, $G428*H$7, 0)","v":0},{"$f":"IF(COUNT($H$430:I$430)='RFM input'!$AA$7, $G428*I$7, 0)","v":0},{"$f":"IF(COUNT($H$430:J$430)='RFM input'!$AA$7, $G428*J$7, 0)","v":0},{"$f":"IF(COUNT($H$430:K$430)='RFM input'!$AA$7, $G428*K$7, 0)","v":0},{"$f":"IF(COUNT($H$430:L$430)='RFM input'!$AA$7, $G428*L$7, 0)","v":0},{"$f":"IF(COUNT($H$430:M$430)='RFM input'!$AA$7, $G428*M$7, 0)","v":0},{"$f":"IF(COUNT($H$430:N$430)='RFM input'!$AA$7, $G428*N$7, 0)","v":0},{"$f":"IF(COUNT($H$430:O$430)='RFM input'!$AA$7, $G428*O$7, 0)","v":0},{"$f":"IF(COUNT($H$430:P$430)='RFM input'!$AA$7, $G428*P$7, 0)","v":0},{"$f":"IF(COUNT($H$430:Q$430)='RFM input'!$AA$7, $G428*Q$7, 0)","v":0}]
[]
[null,"Compounded Real Return on Difference - Net Capex (as incurred)",null,null,null,null,null,{"$f":"SUM(H431,H433,H435,H437,H439,H441,H443,H445,H447,H449,H451,H453,H455,H457,H459,H461,H463,H465,H467,H469,H471,H473,H475,H477,H479,H481,H483,H485,H487,H489,H491,H493,H495,H497,H499,H501,H503,H505,H507,H509,H511,H513,H515,H517,H519,H521,H523,H525,H527,H529)","v":-0.44133286693931228},{"$f":"SUM(I431,I433,I435,I437,I439,I441,I443,I445,I447,I449,I451,I453,I455,I457,I459,I461,I463,I465,I467,I469,I471,I473,I475,I477,I479,I481,I483,I485,I487,I489,I491,I493,I495,I497,I499,I501,I503,I505,I507,I509,I511,I513,I515,I517,I519,I521,I523,I525,I527,I529)","v":-0.45431324537870388},-0.46767539965454819,-0.48143055846791727,-0.49559028077579725,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,null,{"$f":"($G118+(SUM($G431:G431)))*H$9","v":-0.13708540249936443},{"$f":"($G118+(SUM($G431:H431)))*I$9","v":-0.14111732610228692},{"$f":"IF(COUNT($H431:I431)>='RFM input'!$AA$7,0,($G118+(SUM($G431:I431)))*J$9)","v":-0.14526783569353069},{"$f":"IF(COUNT($H431:J431)>='RFM input'!$AA$7,0,($G118+(SUM($G431:J431)))*K$9)","v":-0.1495404190962816},{"$f":"IF(COUNT($H431:K431)>='RFM input'!$AA$7,0,($G118+(SUM($G431:K431)))*L$9)","v":-0.15393866671676049},{"$f":"IF(COUNT($H431:L431)>='RFM input'!$AA$7,0,($G118+(SUM($G431:L431)))*M$9)","v":0},{"$f":"IF(COUNT($H431:M431)>='RFM input'!$AA$7,0,($G118+(SUM($G431:M431)))*N$9)","v":0},{"$f":"IF(COUNT($H431:N431)>='RFM input'!$AA$7,0,($G118+(SUM($G431:N431)))*O$9)","v":0},{"$f":"IF(COUNT($H431:O431)>='RFM input'!$AA$7,0,($G118+(SUM($G431:O431)))*P$9)","v":0},{"$f":"IF(COUNT($H431:P431)>='RFM input'!$AA$7,0,($G118+(SUM($G431:P431)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H431:I431)='RFM input'!$AA$7, SUM($G431:I431)*I$7, 0)","v":0},{"$f":"IF(COUNT($H431:J431)='RFM input'!$AA$7, SUM($G431:J431)*J$7, 0)","v":0},{"$f":"IF(COUNT($H431:K431)='RFM input'!$AA$7, SUM($G431:K431)*K$7, 0)","v":0},{"$f":"IF(COUNT($H431:L431)='RFM input'!$AA$7, SUM($G431:L431)*L$7, 0)","v":-0.80835746208413439},{"$f":"IF(COUNT($H431:M431)='RFM input'!$AA$7, SUM($G431:M431)*M$7, 0)","v":0},{"$f":"IF(COUNT($H431:N431)='RFM input'!$AA$7, SUM($G431:N431)*N$7, 0)","v":0},{"$f":"IF(COUNT($H431:O431)='RFM input'!$AA$7, SUM($G431:O431)*O$7, 0)","v":0},{"$f":"IF(COUNT($H431:P431)='RFM input'!$AA$7, SUM($G431:P431)*P$7, 0)","v":0},{"$f":"IF(COUNT($H431:Q431)='RFM input'!$AA$7, SUM($G431:Q431)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset2","v":"Substations"},null,null,null,null,{"$f":"($G119+(SUM($G433:G433)))*H$9","v":-0.16716206194058342},{"$f":"($G119+(SUM($G433:H433)))*I$9","v":-0.17207859317413002},{"$f":"IF(COUNT($H433:I433)>='RFM input'!$AA$7,0,($G119+(SUM($G433:I433)))*J$9)","v":-0.17713972826748681},{"$f":"IF(COUNT($H433:J433)>='RFM input'!$AA$7,0,($G119+(SUM($G433:J433)))*K$9)","v":-0.18234972027535407},{"$f":"IF(COUNT($H433:K433)>='RFM input'!$AA$7,0,($G119+(SUM($G433:K433)))*L$9)","v":-0.18771294734227628},{"$f":"IF(COUNT($H433:L433)>='RFM input'!$AA$7,0,($G119+(SUM($G433:L433)))*M$9)","v":0},{"$f":"IF(COUNT($H433:M433)>='RFM input'!$AA$7,0,($G119+(SUM($G433:M433)))*N$9)","v":0},{"$f":"IF(COUNT($H433:N433)>='RFM input'!$AA$7,0,($G119+(SUM($G433:N433)))*O$9)","v":0},{"$f":"IF(COUNT($H433:O433)>='RFM input'!$AA$7,0,($G119+(SUM($G433:O433)))*P$9)","v":0},{"$f":"IF(COUNT($H433:P433)>='RFM input'!$AA$7,0,($G119+(SUM($G433:P433)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H433:I433)='RFM input'!$AA$7, SUM($G433:I433)*I$7, 0)","v":0},{"$f":"IF(COUNT($H433:J433)='RFM input'!$AA$7, SUM($G433:J433)*J$7, 0)","v":0},{"$f":"IF(COUNT($H433:K433)='RFM input'!$AA$7, SUM($G433:K433)*K$7, 0)","v":0},{"$f":"IF(COUNT($H433:L433)='RFM input'!$AA$7, SUM($G433:L433)*L$7, 0)","v":-0.98571180945153802},{"$f":"IF(COUNT($H433:M433)='RFM input'!$AA$7, SUM($G433:M433)*M$7, 0)","v":0},{"$f":"IF(COUNT($H433:N433)='RFM input'!$AA$7, SUM($G433:N433)*N$7, 0)","v":0},{"$f":"IF(COUNT($H433:O433)='RFM input'!$AA$7, SUM($G433:O433)*O$7, 0)","v":0},{"$f":"IF(COUNT($H433:P433)='RFM input'!$AA$7, SUM($G433:P433)*P$7, 0)","v":0},{"$f":"IF(COUNT($H433:Q433)='RFM input'!$AA$7, SUM($G433:Q433)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset3","v":"Easements"},null,null,null,null,{"$f":"($G120+(SUM($G435:G435)))*H$9","v":-0.13708540249936443},{"$f":"($G120+(SUM($G435:H435)))*I$9","v":-0.14111732610228692},{"$f":"IF(COUNT($H435:I435)>='RFM input'!$AA$7,0,($G120+(SUM($G435:I435)))*J$9)","v":-0.14526783569353069},{"$f":"IF(COUNT($H435:J435)>='RFM input'!$AA$7,0,($G120+(SUM($G435:J435)))*K$9)","v":-0.1495404190962816},{"$f":"IF(COUNT($H435:K435)>='RFM input'!$AA$7,0,($G120+(SUM($G435:K435)))*L$9)","v":-0.15393866671676049},{"$f":"IF(COUNT($H435:L435)>='RFM input'!$AA$7,0,($G120+(SUM($G435:L435)))*M$9)","v":0},{"$f":"IF(COUNT($H435:M435)>='RFM input'!$AA$7,0,($G120+(SUM($G435:M435)))*N$9)","v":0},{"$f":"IF(COUNT($H435:N435)>='RFM input'!$AA$7,0,($G120+(SUM($G435:N435)))*O$9)","v":0},{"$f":"IF(COUNT($H435:O435)>='RFM input'!$AA$7,0,($G120+(SUM($G435:O435)))*P$9)","v":0},{"$f":"IF(COUNT($H435:P435)>='RFM input'!$AA$7,0,($G120+(SUM($G435:P435)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H435:I435)='RFM input'!$AA$7, SUM($G435:I435)*I$7, 0)","v":0},{"$f":"IF(COUNT($H435:J435)='RFM input'!$AA$7, SUM($G435:J435)*J$7, 0)","v":0},{"$f":"IF(COUNT($H435:K435)='RFM input'!$AA$7, SUM($G435:K435)*K$7, 0)","v":0},{"$f":"IF(COUNT($H435:L435)='RFM input'!$AA$7, SUM($G435:L435)*L$7, 0)","v":-0.80835746208413439},{"$f":"IF(COUNT($H435:M435)='RFM input'!$AA$7, SUM($G435:M435)*M$7, 0)","v":0},{"$f":"IF(COUNT($H435:N435)='RFM input'!$AA$7, SUM($G435:N435)*N$7, 0)","v":0},{"$f":"IF(COUNT($H435:O435)='RFM input'!$AA$7, SUM($G435:O435)*O$7, 0)","v":0},{"$f":"IF(COUNT($H435:P435)='RFM input'!$AA$7, SUM($G435:P435)*P$7, 0)","v":0},{"$f":"IF(COUNT($H435:Q435)='RFM input'!$AA$7, SUM($G435:Q435)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset4","v":0},null,null,null,null,{"$f":"($G121+(SUM($G437:G437)))*H$9","v":0},{"$f":"($G121+(SUM($G437:H437)))*I$9","v":0},{"$f":"IF(COUNT($H437:I437)>='RFM input'!$AA$7,0,($G121+(SUM($G437:I437)))*J$9)","v":0},{"$f":"IF(COUNT($H437:J437)>='RFM input'!$AA$7,0,($G121+(SUM($G437:J437)))*K$9)","v":0},{"$f":"IF(COUNT($H437:K437)>='RFM input'!$AA$7,0,($G121+(SUM($G437:K437)))*L$9)","v":0},{"$f":"IF(COUNT($H437:L437)>='RFM input'!$AA$7,0,($G121+(SUM($G437:L437)))*M$9)","v":0},{"$f":"IF(COUNT($H437:M437)>='RFM input'!$AA$7,0,($G121+(SUM($G437:M437)))*N$9)","v":0},{"$f":"IF(COUNT($H437:N437)>='RFM input'!$AA$7,0,($G121+(SUM($G437:N437)))*O$9)","v":0},{"$f":"IF(COUNT($H437:O437)>='RFM input'!$AA$7,0,($G121+(SUM($G437:O437)))*P$9)","v":0},{"$f":"IF(COUNT($H437:P437)>='RFM input'!$AA$7,0,($G121+(SUM($G437:P437)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H437:I437)='RFM input'!$AA$7, SUM($G437:I437)*I$7, 0)","v":0},{"$f":"IF(COUNT($H437:J437)='RFM input'!$AA$7, SUM($G437:J437)*J$7, 0)","v":0},{"$f":"IF(COUNT($H437:K437)='RFM input'!$AA$7, SUM($G437:K437)*K$7, 0)","v":0},{"$f":"IF(COUNT($H437:L437)='RFM input'!$AA$7, SUM($G437:L437)*L$7, 0)","v":0},{"$f":"IF(COUNT($H437:M437)='RFM input'!$AA$7, SUM($G437:M437)*M$7, 0)","v":0},{"$f":"IF(COUNT($H437:N437)='RFM input'!$AA$7, SUM($G437:N437)*N$7, 0)","v":0},{"$f":"IF(COUNT($H437:O437)='RFM input'!$AA$7, SUM($G437:O437)*O$7, 0)","v":0},{"$f":"IF(COUNT($H437:P437)='RFM input'!$AA$7, SUM($G437:P437)*P$7, 0)","v":0},{"$f":"IF(COUNT($H437:Q437)='RFM input'!$AA$7, SUM($G437:Q437)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset5","v":0},null,null,null,null,{"$f":"($G122+(SUM($G439:G439)))*H$9","v":0},{"$f":"($G122+(SUM($G439:H439)))*I$9","v":0},{"$f":"IF(COUNT($H439:I439)>='RFM input'!$AA$7,0,($G122+(SUM($G439:I439)))*J$9)","v":0},{"$f":"IF(COUNT($H439:J439)>='RFM input'!$AA$7,0,($G122+(SUM($G439:J439)))*K$9)","v":0},{"$f":"IF(COUNT($H439:K439)>='RFM input'!$AA$7,0,($G122+(SUM($G439:K439)))*L$9)","v":0},{"$f":"IF(COUNT($H439:L439)>='RFM input'!$AA$7,0,($G122+(SUM($G439:L439)))*M$9)","v":0},{"$f":"IF(COUNT($H439:M439)>='RFM input'!$AA$7,0,($G122+(SUM($G439:M439)))*N$9)","v":0},{"$f":"IF(COUNT($H439:N439)>='RFM input'!$AA$7,0,($G122+(SUM($G439:N439)))*O$9)","v":0},{"$f":"IF(COUNT($H439:O439)>='RFM input'!$AA$7,0,($G122+(SUM($G439:O439)))*P$9)","v":0},{"$f":"IF(COUNT($H439:P439)>='RFM input'!$AA$7,0,($G122+(SUM($G439:P439)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H439:I439)='RFM input'!$AA$7, SUM($G439:I439)*I$7, 0)","v":0},{"$f":"IF(COUNT($H439:J439)='RFM input'!$AA$7, SUM($G439:J439)*J$7, 0)","v":0},{"$f":"IF(COUNT($H439:K439)='RFM input'!$AA$7, SUM($G439:K439)*K$7, 0)","v":0},{"$f":"IF(COUNT($H439:L439)='RFM input'!$AA$7, SUM($G439:L439)*L$7, 0)","v":0},{"$f":"IF(COUNT($H439:M439)='RFM input'!$AA$7, SUM($G439:M439)*M$7, 0)","v":0},{"$f":"IF(COUNT($H439:N439)='RFM input'!$AA$7, SUM($G439:N439)*N$7, 0)","v":0},{"$f":"IF(COUNT($H439:O439)='RFM input'!$AA$7, SUM($G439:O439)*O$7, 0)","v":0},{"$f":"IF(COUNT($H439:P439)='RFM input'!$AA$7, SUM($G439:P439)*P$7, 0)","v":0},{"$f":"IF(COUNT($H439:Q439)='RFM input'!$AA$7, SUM($G439:Q439)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset6","v":0},null,null,null,null,{"$f":"($G123+(SUM($G441:G441)))*H$9","v":0},{"$f":"($G123+(SUM($G441:H441)))*I$9","v":0},{"$f":"IF(COUNT($H441:I441)>='RFM input'!$AA$7,0,($G123+(SUM($G441:I441)))*J$9)","v":0},{"$f":"IF(COUNT($H441:J441)>='RFM input'!$AA$7,0,($G123+(SUM($G441:J441)))*K$9)","v":0},{"$f":"IF(COUNT($H441:K441)>='RFM input'!$AA$7,0,($G123+(SUM($G441:K441)))*L$9)","v":0},{"$f":"IF(COUNT($H441:L441)>='RFM input'!$AA$7,0,($G123+(SUM($G441:L441)))*M$9)","v":0},{"$f":"IF(COUNT($H441:M441)>='RFM input'!$AA$7,0,($G123+(SUM($G441:M441)))*N$9)","v":0},{"$f":"IF(COUNT($H441:N441)>='RFM input'!$AA$7,0,($G123+(SUM($G441:N441)))*O$9)","v":0},{"$f":"IF(COUNT($H441:O441)>='RFM input'!$AA$7,0,($G123+(SUM($G441:O441)))*P$9)","v":0},{"$f":"IF(COUNT($H441:P441)>='RFM input'!$AA$7,0,($G123+(SUM($G441:P441)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H441:I441)='RFM input'!$AA$7, SUM($G441:I441)*I$7, 0)","v":0},{"$f":"IF(COUNT($H441:J441)='RFM input'!$AA$7, SUM($G441:J441)*J$7, 0)","v":0},{"$f":"IF(COUNT($H441:K441)='RFM input'!$AA$7, SUM($G441:K441)*K$7, 0)","v":0},{"$f":"IF(COUNT($H441:L441)='RFM input'!$AA$7, SUM($G441:L441)*L$7, 0)","v":0},{"$f":"IF(COUNT($H441:M441)='RFM input'!$AA$7, SUM($G441:M441)*M$7, 0)","v":0},{"$f":"IF(COUNT($H441:N441)='RFM input'!$AA$7, SUM($G441:N441)*N$7, 0)","v":0},{"$f":"IF(COUNT($H441:O441)='RFM input'!$AA$7, SUM($G441:O441)*O$7, 0)","v":0},{"$f":"IF(COUNT($H441:P441)='RFM input'!$AA$7, SUM($G441:P441)*P$7, 0)","v":0},{"$f":"IF(COUNT($H441:Q441)='RFM input'!$AA$7, SUM($G441:Q441)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,null,{"$f":"($G124+(SUM($G443:G443)))*H$9","v":0},{"$f":"($G124+(SUM($G443:H443)))*I$9","v":0},{"$f":"IF(COUNT($H443:I443)>='RFM input'!$AA$7,0,($G124+(SUM($G443:I443)))*J$9)","v":0},{"$f":"IF(COUNT($H443:J443)>='RFM input'!$AA$7,0,($G124+(SUM($G443:J443)))*K$9)","v":0},{"$f":"IF(COUNT($H443:K443)>='RFM input'!$AA$7,0,($G124+(SUM($G443:K443)))*L$9)","v":0},{"$f":"IF(COUNT($H443:L443)>='RFM input'!$AA$7,0,($G124+(SUM($G443:L443)))*M$9)","v":0},{"$f":"IF(COUNT($H443:M443)>='RFM input'!$AA$7,0,($G124+(SUM($G443:M443)))*N$9)","v":0},{"$f":"IF(COUNT($H443:N443)>='RFM input'!$AA$7,0,($G124+(SUM($G443:N443)))*O$9)","v":0},{"$f":"IF(COUNT($H443:O443)>='RFM input'!$AA$7,0,($G124+(SUM($G443:O443)))*P$9)","v":0},{"$f":"IF(COUNT($H443:P443)>='RFM input'!$AA$7,0,($G124+(SUM($G443:P443)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H443:I443)='RFM input'!$AA$7, SUM($G443:I443)*I$7, 0)","v":0},{"$f":"IF(COUNT($H443:J443)='RFM input'!$AA$7, SUM($G443:J443)*J$7, 0)","v":0},{"$f":"IF(COUNT($H443:K443)='RFM input'!$AA$7, SUM($G443:K443)*K$7, 0)","v":0},{"$f":"IF(COUNT($H443:L443)='RFM input'!$AA$7, SUM($G443:L443)*L$7, 0)","v":0},{"$f":"IF(COUNT($H443:M443)='RFM input'!$AA$7, SUM($G443:M443)*M$7, 0)","v":0},{"$f":"IF(COUNT($H443:N443)='RFM input'!$AA$7, SUM($G443:N443)*N$7, 0)","v":0},{"$f":"IF(COUNT($H443:O443)='RFM input'!$AA$7, SUM($G443:O443)*O$7, 0)","v":0},{"$f":"IF(COUNT($H443:P443)='RFM input'!$AA$7, SUM($G443:P443)*P$7, 0)","v":0},{"$f":"IF(COUNT($H443:Q443)='RFM input'!$AA$7, SUM($G443:Q443)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,null,{"$f":"($G125+(SUM($G445:G445)))*H$9","v":0},{"$f":"($G125+(SUM($G445:H445)))*I$9","v":0},{"$f":"IF(COUNT($H445:I445)>='RFM input'!$AA$7,0,($G125+(SUM($G445:I445)))*J$9)","v":0},{"$f":"IF(COUNT($H445:J445)>='RFM input'!$AA$7,0,($G125+(SUM($G445:J445)))*K$9)","v":0},{"$f":"IF(COUNT($H445:K445)>='RFM input'!$AA$7,0,($G125+(SUM($G445:K445)))*L$9)","v":0},{"$f":"IF(COUNT($H445:L445)>='RFM input'!$AA$7,0,($G125+(SUM($G445:L445)))*M$9)","v":0},{"$f":"IF(COUNT($H445:M445)>='RFM input'!$AA$7,0,($G125+(SUM($G445:M445)))*N$9)","v":0},{"$f":"IF(COUNT($H445:N445)>='RFM input'!$AA$7,0,($G125+(SUM($G445:N445)))*O$9)","v":0},{"$f":"IF(COUNT($H445:O445)>='RFM input'!$AA$7,0,($G125+(SUM($G445:O445)))*P$9)","v":0},{"$f":"IF(COUNT($H445:P445)>='RFM input'!$AA$7,0,($G125+(SUM($G445:P445)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H445:I445)='RFM input'!$AA$7, SUM($G445:I445)*I$7, 0)","v":0},{"$f":"IF(COUNT($H445:J445)='RFM input'!$AA$7, SUM($G445:J445)*J$7, 0)","v":0},{"$f":"IF(COUNT($H445:K445)='RFM input'!$AA$7, SUM($G445:K445)*K$7, 0)","v":0},{"$f":"IF(COUNT($H445:L445)='RFM input'!$AA$7, SUM($G445:L445)*L$7, 0)","v":0},{"$f":"IF(COUNT($H445:M445)='RFM input'!$AA$7, SUM($G445:M445)*M$7, 0)","v":0},{"$f":"IF(COUNT($H445:N445)='RFM input'!$AA$7, SUM($G445:N445)*N$7, 0)","v":0},{"$f":"IF(COUNT($H445:O445)='RFM input'!$AA$7, SUM($G445:O445)*O$7, 0)","v":0},{"$f":"IF(COUNT($H445:P445)='RFM input'!$AA$7, SUM($G445:P445)*P$7, 0)","v":0},{"$f":"IF(COUNT($H445:Q445)='RFM input'!$AA$7, SUM($G445:Q445)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"($G126+(SUM($G447:G447)))*H$9","v":0},{"$f":"($G126+(SUM($G447:H447)))*I$9","v":0},{"$f":"IF(COUNT($H447:I447)>='RFM input'!$AA$7,0,($G126+(SUM($G447:I447)))*J$9)","v":0},{"$f":"IF(COUNT($H447:J447)>='RFM input'!$AA$7,0,($G126+(SUM($G447:J447)))*K$9)","v":0},{"$f":"IF(COUNT($H447:K447)>='RFM input'!$AA$7,0,($G126+(SUM($G447:K447)))*L$9)","v":0},{"$f":"IF(COUNT($H447:L447)>='RFM input'!$AA$7,0,($G126+(SUM($G447:L447)))*M$9)","v":0},{"$f":"IF(COUNT($H447:M447)>='RFM input'!$AA$7,0,($G126+(SUM($G447:M447)))*N$9)","v":0},{"$f":"IF(COUNT($H447:N447)>='RFM input'!$AA$7,0,($G126+(SUM($G447:N447)))*O$9)","v":0},{"$f":"IF(COUNT($H447:O447)>='RFM input'!$AA$7,0,($G126+(SUM($G447:O447)))*P$9)","v":0},{"$f":"IF(COUNT($H447:P447)>='RFM input'!$AA$7,0,($G126+(SUM($G447:P447)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H447:I447)='RFM input'!$AA$7, SUM($G447:I447)*I$7, 0)","v":0},{"$f":"IF(COUNT($H447:J447)='RFM input'!$AA$7, SUM($G447:J447)*J$7, 0)","v":0},{"$f":"IF(COUNT($H447:K447)='RFM input'!$AA$7, SUM($G447:K447)*K$7, 0)","v":0},{"$f":"IF(COUNT($H447:L447)='RFM input'!$AA$7, SUM($G447:L447)*L$7, 0)","v":0},{"$f":"IF(COUNT($H447:M447)='RFM input'!$AA$7, SUM($G447:M447)*M$7, 0)","v":0},{"$f":"IF(COUNT($H447:N447)='RFM input'!$AA$7, SUM($G447:N447)*N$7, 0)","v":0},{"$f":"IF(COUNT($H447:O447)='RFM input'!$AA$7, SUM($G447:O447)*O$7, 0)","v":0},{"$f":"IF(COUNT($H447:P447)='RFM input'!$AA$7, SUM($G447:P447)*P$7, 0)","v":0},{"$f":"IF(COUNT($H447:Q447)='RFM input'!$AA$7, SUM($G447:Q447)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"($G127+(SUM($G449:G449)))*H$9","v":0},{"$f":"($G127+(SUM($G449:H449)))*I$9","v":0},{"$f":"IF(COUNT($H449:I449)>='RFM input'!$AA$7,0,($G127+(SUM($G449:I449)))*J$9)","v":0},{"$f":"IF(COUNT($H449:J449)>='RFM input'!$AA$7,0,($G127+(SUM($G449:J449)))*K$9)","v":0},{"$f":"IF(COUNT($H449:K449)>='RFM input'!$AA$7,0,($G127+(SUM($G449:K449)))*L$9)","v":0},{"$f":"IF(COUNT($H449:L449)>='RFM input'!$AA$7,0,($G127+(SUM($G449:L449)))*M$9)","v":0},{"$f":"IF(COUNT($H449:M449)>='RFM input'!$AA$7,0,($G127+(SUM($G449:M449)))*N$9)","v":0},{"$f":"IF(COUNT($H449:N449)>='RFM input'!$AA$7,0,($G127+(SUM($G449:N449)))*O$9)","v":0},{"$f":"IF(COUNT($H449:O449)>='RFM input'!$AA$7,0,($G127+(SUM($G449:O449)))*P$9)","v":0},{"$f":"IF(COUNT($H449:P449)>='RFM input'!$AA$7,0,($G127+(SUM($G449:P449)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H449:I449)='RFM input'!$AA$7, SUM($G449:I449)*I$7, 0)","v":0},{"$f":"IF(COUNT($H449:J449)='RFM input'!$AA$7, SUM($G449:J449)*J$7, 0)","v":0},{"$f":"IF(COUNT($H449:K449)='RFM input'!$AA$7, SUM($G449:K449)*K$7, 0)","v":0},{"$f":"IF(COUNT($H449:L449)='RFM input'!$AA$7, SUM($G449:L449)*L$7, 0)","v":0},{"$f":"IF(COUNT($H449:M449)='RFM input'!$AA$7, SUM($G449:M449)*M$7, 0)","v":0},{"$f":"IF(COUNT($H449:N449)='RFM input'!$AA$7, SUM($G449:N449)*N$7, 0)","v":0},{"$f":"IF(COUNT($H449:O449)='RFM input'!$AA$7, SUM($G449:O449)*O$7, 0)","v":0},{"$f":"IF(COUNT($H449:P449)='RFM input'!$AA$7, SUM($G449:P449)*P$7, 0)","v":0},{"$f":"IF(COUNT($H449:Q449)='RFM input'!$AA$7, SUM($G449:Q449)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"($G128+(SUM($G451:G451)))*H$9","v":0},{"$f":"($G128+(SUM($G451:H451)))*I$9","v":0},{"$f":"IF(COUNT($H451:I451)>='RFM input'!$AA$7,0,($G128+(SUM($G451:I451)))*J$9)","v":0},{"$f":"IF(COUNT($H451:J451)>='RFM input'!$AA$7,0,($G128+(SUM($G451:J451)))*K$9)","v":0},{"$f":"IF(COUNT($H451:K451)>='RFM input'!$AA$7,0,($G128+(SUM($G451:K451)))*L$9)","v":0},{"$f":"IF(COUNT($H451:L451)>='RFM input'!$AA$7,0,($G128+(SUM($G451:L451)))*M$9)","v":0},{"$f":"IF(COUNT($H451:M451)>='RFM input'!$AA$7,0,($G128+(SUM($G451:M451)))*N$9)","v":0},{"$f":"IF(COUNT($H451:N451)>='RFM input'!$AA$7,0,($G128+(SUM($G451:N451)))*O$9)","v":0},{"$f":"IF(COUNT($H451:O451)>='RFM input'!$AA$7,0,($G128+(SUM($G451:O451)))*P$9)","v":0},{"$f":"IF(COUNT($H451:P451)>='RFM input'!$AA$7,0,($G128+(SUM($G451:P451)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H451:I451)='RFM input'!$AA$7, SUM($G451:I451)*I$7, 0)","v":0},{"$f":"IF(COUNT($H451:J451)='RFM input'!$AA$7, SUM($G451:J451)*J$7, 0)","v":0},{"$f":"IF(COUNT($H451:K451)='RFM input'!$AA$7, SUM($G451:K451)*K$7, 0)","v":0},{"$f":"IF(COUNT($H451:L451)='RFM input'!$AA$7, SUM($G451:L451)*L$7, 0)","v":0},{"$f":"IF(COUNT($H451:M451)='RFM input'!$AA$7, SUM($G451:M451)*M$7, 0)","v":0},{"$f":"IF(COUNT($H451:N451)='RFM input'!$AA$7, SUM($G451:N451)*N$7, 0)","v":0},{"$f":"IF(COUNT($H451:O451)='RFM input'!$AA$7, SUM($G451:O451)*O$7, 0)","v":0},{"$f":"IF(COUNT($H451:P451)='RFM input'!$AA$7, SUM($G451:P451)*P$7, 0)","v":0},{"$f":"IF(COUNT($H451:Q451)='RFM input'!$AA$7, SUM($G451:Q451)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"($G129+(SUM($G453:G453)))*H$9","v":0},{"$f":"($G129+(SUM($G453:H453)))*I$9","v":0},{"$f":"IF(COUNT($H453:I453)>='RFM input'!$AA$7,0,($G129+(SUM($G453:I453)))*J$9)","v":0},{"$f":"IF(COUNT($H453:J453)>='RFM input'!$AA$7,0,($G129+(SUM($G453:J453)))*K$9)","v":0},{"$f":"IF(COUNT($H453:K453)>='RFM input'!$AA$7,0,($G129+(SUM($G453:K453)))*L$9)","v":0},{"$f":"IF(COUNT($H453:L453)>='RFM input'!$AA$7,0,($G129+(SUM($G453:L453)))*M$9)","v":0},{"$f":"IF(COUNT($H453:M453)>='RFM input'!$AA$7,0,($G129+(SUM($G453:M453)))*N$9)","v":0},{"$f":"IF(COUNT($H453:N453)>='RFM input'!$AA$7,0,($G129+(SUM($G453:N453)))*O$9)","v":0},{"$f":"IF(COUNT($H453:O453)>='RFM input'!$AA$7,0,($G129+(SUM($G453:O453)))*P$9)","v":0},{"$f":"IF(COUNT($H453:P453)>='RFM input'!$AA$7,0,($G129+(SUM($G453:P453)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H453:I453)='RFM input'!$AA$7, SUM($G453:I453)*I$7, 0)","v":0},{"$f":"IF(COUNT($H453:J453)='RFM input'!$AA$7, SUM($G453:J453)*J$7, 0)","v":0},{"$f":"IF(COUNT($H453:K453)='RFM input'!$AA$7, SUM($G453:K453)*K$7, 0)","v":0},{"$f":"IF(COUNT($H453:L453)='RFM input'!$AA$7, SUM($G453:L453)*L$7, 0)","v":0},{"$f":"IF(COUNT($H453:M453)='RFM input'!$AA$7, SUM($G453:M453)*M$7, 0)","v":0},{"$f":"IF(COUNT($H453:N453)='RFM input'!$AA$7, SUM($G453:N453)*N$7, 0)","v":0},{"$f":"IF(COUNT($H453:O453)='RFM input'!$AA$7, SUM($G453:O453)*O$7, 0)","v":0},{"$f":"IF(COUNT($H453:P453)='RFM input'!$AA$7, SUM($G453:P453)*P$7, 0)","v":0},{"$f":"IF(COUNT($H453:Q453)='RFM input'!$AA$7, SUM($G453:Q453)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"($G130+(SUM($G455:G455)))*H$9","v":0},{"$f":"($G130+(SUM($G455:H455)))*I$9","v":0},{"$f":"IF(COUNT($H455:I455)>='RFM input'!$AA$7,0,($G130+(SUM($G455:I455)))*J$9)","v":0},{"$f":"IF(COUNT($H455:J455)>='RFM input'!$AA$7,0,($G130+(SUM($G455:J455)))*K$9)","v":0},{"$f":"IF(COUNT($H455:K455)>='RFM input'!$AA$7,0,($G130+(SUM($G455:K455)))*L$9)","v":0},{"$f":"IF(COUNT($H455:L455)>='RFM input'!$AA$7,0,($G130+(SUM($G455:L455)))*M$9)","v":0},{"$f":"IF(COUNT($H455:M455)>='RFM input'!$AA$7,0,($G130+(SUM($G455:M455)))*N$9)","v":0},{"$f":"IF(COUNT($H455:N455)>='RFM input'!$AA$7,0,($G130+(SUM($G455:N455)))*O$9)","v":0},{"$f":"IF(COUNT($H455:O455)>='RFM input'!$AA$7,0,($G130+(SUM($G455:O455)))*P$9)","v":0},{"$f":"IF(COUNT($H455:P455)>='RFM input'!$AA$7,0,($G130+(SUM($G455:P455)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H455:I455)='RFM input'!$AA$7, SUM($G455:I455)*I$7, 0)","v":0},{"$f":"IF(COUNT($H455:J455)='RFM input'!$AA$7, SUM($G455:J455)*J$7, 0)","v":0},{"$f":"IF(COUNT($H455:K455)='RFM input'!$AA$7, SUM($G455:K455)*K$7, 0)","v":0},{"$f":"IF(COUNT($H455:L455)='RFM input'!$AA$7, SUM($G455:L455)*L$7, 0)","v":0},{"$f":"IF(COUNT($H455:M455)='RFM input'!$AA$7, SUM($G455:M455)*M$7, 0)","v":0},{"$f":"IF(COUNT($H455:N455)='RFM input'!$AA$7, SUM($G455:N455)*N$7, 0)","v":0},{"$f":"IF(COUNT($H455:O455)='RFM input'!$AA$7, SUM($G455:O455)*O$7, 0)","v":0},{"$f":"IF(COUNT($H455:P455)='RFM input'!$AA$7, SUM($G455:P455)*P$7, 0)","v":0},{"$f":"IF(COUNT($H455:Q455)='RFM input'!$AA$7, SUM($G455:Q455)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"($G131+(SUM($G457:G457)))*H$9","v":0},{"$f":"($G131+(SUM($G457:H457)))*I$9","v":0},{"$f":"IF(COUNT($H457:I457)>='RFM input'!$AA$7,0,($G131+(SUM($G457:I457)))*J$9)","v":0},{"$f":"IF(COUNT($H457:J457)>='RFM input'!$AA$7,0,($G131+(SUM($G457:J457)))*K$9)","v":0},{"$f":"IF(COUNT($H457:K457)>='RFM input'!$AA$7,0,($G131+(SUM($G457:K457)))*L$9)","v":0},{"$f":"IF(COUNT($H457:L457)>='RFM input'!$AA$7,0,($G131+(SUM($G457:L457)))*M$9)","v":0},{"$f":"IF(COUNT($H457:M457)>='RFM input'!$AA$7,0,($G131+(SUM($G457:M457)))*N$9)","v":0},{"$f":"IF(COUNT($H457:N457)>='RFM input'!$AA$7,0,($G131+(SUM($G457:N457)))*O$9)","v":0},{"$f":"IF(COUNT($H457:O457)>='RFM input'!$AA$7,0,($G131+(SUM($G457:O457)))*P$9)","v":0},{"$f":"IF(COUNT($H457:P457)>='RFM input'!$AA$7,0,($G131+(SUM($G457:P457)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H457:I457)='RFM input'!$AA$7, SUM($G457:I457)*I$7, 0)","v":0},{"$f":"IF(COUNT($H457:J457)='RFM input'!$AA$7, SUM($G457:J457)*J$7, 0)","v":0},{"$f":"IF(COUNT($H457:K457)='RFM input'!$AA$7, SUM($G457:K457)*K$7, 0)","v":0},{"$f":"IF(COUNT($H457:L457)='RFM input'!$AA$7, SUM($G457:L457)*L$7, 0)","v":0},{"$f":"IF(COUNT($H457:M457)='RFM input'!$AA$7, SUM($G457:M457)*M$7, 0)","v":0},{"$f":"IF(COUNT($H457:N457)='RFM input'!$AA$7, SUM($G457:N457)*N$7, 0)","v":0},{"$f":"IF(COUNT($H457:O457)='RFM input'!$AA$7, SUM($G457:O457)*O$7, 0)","v":0},{"$f":"IF(COUNT($H457:P457)='RFM input'!$AA$7, SUM($G457:P457)*P$7, 0)","v":0},{"$f":"IF(COUNT($H457:Q457)='RFM input'!$AA$7, SUM($G457:Q457)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"($G132+(SUM($G459:G459)))*H$9","v":0},{"$f":"($G132+(SUM($G459:H459)))*I$9","v":0},{"$f":"IF(COUNT($H459:I459)>='RFM input'!$AA$7,0,($G132+(SUM($G459:I459)))*J$9)","v":0},{"$f":"IF(COUNT($H459:J459)>='RFM input'!$AA$7,0,($G132+(SUM($G459:J459)))*K$9)","v":0},{"$f":"IF(COUNT($H459:K459)>='RFM input'!$AA$7,0,($G132+(SUM($G459:K459)))*L$9)","v":0},{"$f":"IF(COUNT($H459:L459)>='RFM input'!$AA$7,0,($G132+(SUM($G459:L459)))*M$9)","v":0},{"$f":"IF(COUNT($H459:M459)>='RFM input'!$AA$7,0,($G132+(SUM($G459:M459)))*N$9)","v":0},{"$f":"IF(COUNT($H459:N459)>='RFM input'!$AA$7,0,($G132+(SUM($G459:N459)))*O$9)","v":0},{"$f":"IF(COUNT($H459:O459)>='RFM input'!$AA$7,0,($G132+(SUM($G459:O459)))*P$9)","v":0},{"$f":"IF(COUNT($H459:P459)>='RFM input'!$AA$7,0,($G132+(SUM($G459:P459)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H459:I459)='RFM input'!$AA$7, SUM($G459:I459)*I$7, 0)","v":0},{"$f":"IF(COUNT($H459:J459)='RFM input'!$AA$7, SUM($G459:J459)*J$7, 0)","v":0},{"$f":"IF(COUNT($H459:K459)='RFM input'!$AA$7, SUM($G459:K459)*K$7, 0)","v":0},{"$f":"IF(COUNT($H459:L459)='RFM input'!$AA$7, SUM($G459:L459)*L$7, 0)","v":0},{"$f":"IF(COUNT($H459:M459)='RFM input'!$AA$7, SUM($G459:M459)*M$7, 0)","v":0},{"$f":"IF(COUNT($H459:N459)='RFM input'!$AA$7, SUM($G459:N459)*N$7, 0)","v":0},{"$f":"IF(COUNT($H459:O459)='RFM input'!$AA$7, SUM($G459:O459)*O$7, 0)","v":0},{"$f":"IF(COUNT($H459:P459)='RFM input'!$AA$7, SUM($G459:P459)*P$7, 0)","v":0},{"$f":"IF(COUNT($H459:Q459)='RFM input'!$AA$7, SUM($G459:Q459)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"($G133+(SUM($G461:G461)))*H$9","v":0},{"$f":"($G133+(SUM($G461:H461)))*I$9","v":0},{"$f":"IF(COUNT($H461:I461)>='RFM input'!$AA$7,0,($G133+(SUM($G461:I461)))*J$9)","v":0},{"$f":"IF(COUNT($H461:J461)>='RFM input'!$AA$7,0,($G133+(SUM($G461:J461)))*K$9)","v":0},{"$f":"IF(COUNT($H461:K461)>='RFM input'!$AA$7,0,($G133+(SUM($G461:K461)))*L$9)","v":0},{"$f":"IF(COUNT($H461:L461)>='RFM input'!$AA$7,0,($G133+(SUM($G461:L461)))*M$9)","v":0},{"$f":"IF(COUNT($H461:M461)>='RFM input'!$AA$7,0,($G133+(SUM($G461:M461)))*N$9)","v":0},{"$f":"IF(COUNT($H461:N461)>='RFM input'!$AA$7,0,($G133+(SUM($G461:N461)))*O$9)","v":0},{"$f":"IF(COUNT($H461:O461)>='RFM input'!$AA$7,0,($G133+(SUM($G461:O461)))*P$9)","v":0},{"$f":"IF(COUNT($H461:P461)>='RFM input'!$AA$7,0,($G133+(SUM($G461:P461)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H461:I461)='RFM input'!$AA$7, SUM($G461:I461)*I$7, 0)","v":0},{"$f":"IF(COUNT($H461:J461)='RFM input'!$AA$7, SUM($G461:J461)*J$7, 0)","v":0},{"$f":"IF(COUNT($H461:K461)='RFM input'!$AA$7, SUM($G461:K461)*K$7, 0)","v":0},{"$f":"IF(COUNT($H461:L461)='RFM input'!$AA$7, SUM($G461:L461)*L$7, 0)","v":0},{"$f":"IF(COUNT($H461:M461)='RFM input'!$AA$7, SUM($G461:M461)*M$7, 0)","v":0},{"$f":"IF(COUNT($H461:N461)='RFM input'!$AA$7, SUM($G461:N461)*N$7, 0)","v":0},{"$f":"IF(COUNT($H461:O461)='RFM input'!$AA$7, SUM($G461:O461)*O$7, 0)","v":0},{"$f":"IF(COUNT($H461:P461)='RFM input'!$AA$7, SUM($G461:P461)*P$7, 0)","v":0},{"$f":"IF(COUNT($H461:Q461)='RFM input'!$AA$7, SUM($G461:Q461)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"($G134+(SUM($G463:G463)))*H$9","v":0},{"$f":"($G134+(SUM($G463:H463)))*I$9","v":0},{"$f":"IF(COUNT($H463:I463)>='RFM input'!$AA$7,0,($G134+(SUM($G463:I463)))*J$9)","v":0},{"$f":"IF(COUNT($H463:J463)>='RFM input'!$AA$7,0,($G134+(SUM($G463:J463)))*K$9)","v":0},{"$f":"IF(COUNT($H463:K463)>='RFM input'!$AA$7,0,($G134+(SUM($G463:K463)))*L$9)","v":0},{"$f":"IF(COUNT($H463:L463)>='RFM input'!$AA$7,0,($G134+(SUM($G463:L463)))*M$9)","v":0},{"$f":"IF(COUNT($H463:M463)>='RFM input'!$AA$7,0,($G134+(SUM($G463:M463)))*N$9)","v":0},{"$f":"IF(COUNT($H463:N463)>='RFM input'!$AA$7,0,($G134+(SUM($G463:N463)))*O$9)","v":0},{"$f":"IF(COUNT($H463:O463)>='RFM input'!$AA$7,0,($G134+(SUM($G463:O463)))*P$9)","v":0},{"$f":"IF(COUNT($H463:P463)>='RFM input'!$AA$7,0,($G134+(SUM($G463:P463)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H463:I463)='RFM input'!$AA$7, SUM($G463:I463)*I$7, 0)","v":0},{"$f":"IF(COUNT($H463:J463)='RFM input'!$AA$7, SUM($G463:J463)*J$7, 0)","v":0},{"$f":"IF(COUNT($H463:K463)='RFM input'!$AA$7, SUM($G463:K463)*K$7, 0)","v":0},{"$f":"IF(COUNT($H463:L463)='RFM input'!$AA$7, SUM($G463:L463)*L$7, 0)","v":0},{"$f":"IF(COUNT($H463:M463)='RFM input'!$AA$7, SUM($G463:M463)*M$7, 0)","v":0},{"$f":"IF(COUNT($H463:N463)='RFM input'!$AA$7, SUM($G463:N463)*N$7, 0)","v":0},{"$f":"IF(COUNT($H463:O463)='RFM input'!$AA$7, SUM($G463:O463)*O$7, 0)","v":0},{"$f":"IF(COUNT($H463:P463)='RFM input'!$AA$7, SUM($G463:P463)*P$7, 0)","v":0},{"$f":"IF(COUNT($H463:Q463)='RFM input'!$AA$7, SUM($G463:Q463)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"($G135+(SUM($G465:G465)))*H$9","v":0},{"$f":"($G135+(SUM($G465:H465)))*I$9","v":0},{"$f":"IF(COUNT($H465:I465)>='RFM input'!$AA$7,0,($G135+(SUM($G465:I465)))*J$9)","v":0},{"$f":"IF(COUNT($H465:J465)>='RFM input'!$AA$7,0,($G135+(SUM($G465:J465)))*K$9)","v":0},{"$f":"IF(COUNT($H465:K465)>='RFM input'!$AA$7,0,($G135+(SUM($G465:K465)))*L$9)","v":0},{"$f":"IF(COUNT($H465:L465)>='RFM input'!$AA$7,0,($G135+(SUM($G465:L465)))*M$9)","v":0},{"$f":"IF(COUNT($H465:M465)>='RFM input'!$AA$7,0,($G135+(SUM($G465:M465)))*N$9)","v":0},{"$f":"IF(COUNT($H465:N465)>='RFM input'!$AA$7,0,($G135+(SUM($G465:N465)))*O$9)","v":0},{"$f":"IF(COUNT($H465:O465)>='RFM input'!$AA$7,0,($G135+(SUM($G465:O465)))*P$9)","v":0},{"$f":"IF(COUNT($H465:P465)>='RFM input'!$AA$7,0,($G135+(SUM($G465:P465)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H465:I465)='RFM input'!$AA$7, SUM($G465:I465)*I$7, 0)","v":0},{"$f":"IF(COUNT($H465:J465)='RFM input'!$AA$7, SUM($G465:J465)*J$7, 0)","v":0},{"$f":"IF(COUNT($H465:K465)='RFM input'!$AA$7, SUM($G465:K465)*K$7, 0)","v":0},{"$f":"IF(COUNT($H465:L465)='RFM input'!$AA$7, SUM($G465:L465)*L$7, 0)","v":0},{"$f":"IF(COUNT($H465:M465)='RFM input'!$AA$7, SUM($G465:M465)*M$7, 0)","v":0},{"$f":"IF(COUNT($H465:N465)='RFM input'!$AA$7, SUM($G465:N465)*N$7, 0)","v":0},{"$f":"IF(COUNT($H465:O465)='RFM input'!$AA$7, SUM($G465:O465)*O$7, 0)","v":0},{"$f":"IF(COUNT($H465:P465)='RFM input'!$AA$7, SUM($G465:P465)*P$7, 0)","v":0},{"$f":"IF(COUNT($H465:Q465)='RFM input'!$AA$7, SUM($G465:Q465)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"($G136+(SUM($G467:G467)))*H$9","v":0},{"$f":"($G136+(SUM($G467:H467)))*I$9","v":0},{"$f":"IF(COUNT($H467:I467)>='RFM input'!$AA$7,0,($G136+(SUM($G467:I467)))*J$9)","v":0},{"$f":"IF(COUNT($H467:J467)>='RFM input'!$AA$7,0,($G136+(SUM($G467:J467)))*K$9)","v":0},{"$f":"IF(COUNT($H467:K467)>='RFM input'!$AA$7,0,($G136+(SUM($G467:K467)))*L$9)","v":0},{"$f":"IF(COUNT($H467:L467)>='RFM input'!$AA$7,0,($G136+(SUM($G467:L467)))*M$9)","v":0},{"$f":"IF(COUNT($H467:M467)>='RFM input'!$AA$7,0,($G136+(SUM($G467:M467)))*N$9)","v":0},{"$f":"IF(COUNT($H467:N467)>='RFM input'!$AA$7,0,($G136+(SUM($G467:N467)))*O$9)","v":0},{"$f":"IF(COUNT($H467:O467)>='RFM input'!$AA$7,0,($G136+(SUM($G467:O467)))*P$9)","v":0},{"$f":"IF(COUNT($H467:P467)>='RFM input'!$AA$7,0,($G136+(SUM($G467:P467)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H467:I467)='RFM input'!$AA$7, SUM($G467:I467)*I$7, 0)","v":0},{"$f":"IF(COUNT($H467:J467)='RFM input'!$AA$7, SUM($G467:J467)*J$7, 0)","v":0},{"$f":"IF(COUNT($H467:K467)='RFM input'!$AA$7, SUM($G467:K467)*K$7, 0)","v":0},{"$f":"IF(COUNT($H467:L467)='RFM input'!$AA$7, SUM($G467:L467)*L$7, 0)","v":0},{"$f":"IF(COUNT($H467:M467)='RFM input'!$AA$7, SUM($G467:M467)*M$7, 0)","v":0},{"$f":"IF(COUNT($H467:N467)='RFM input'!$AA$7, SUM($G467:N467)*N$7, 0)","v":0},{"$f":"IF(COUNT($H467:O467)='RFM input'!$AA$7, SUM($G467:O467)*O$7, 0)","v":0},{"$f":"IF(COUNT($H467:P467)='RFM input'!$AA$7, SUM($G467:P467)*P$7, 0)","v":0},{"$f":"IF(COUNT($H467:Q467)='RFM input'!$AA$7, SUM($G467:Q467)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"($G137+(SUM($G469:G469)))*H$9","v":0},{"$f":"($G137+(SUM($G469:H469)))*I$9","v":0},{"$f":"IF(COUNT($H469:I469)>='RFM input'!$AA$7,0,($G137+(SUM($G469:I469)))*J$9)","v":0},{"$f":"IF(COUNT($H469:J469)>='RFM input'!$AA$7,0,($G137+(SUM($G469:J469)))*K$9)","v":0},{"$f":"IF(COUNT($H469:K469)>='RFM input'!$AA$7,0,($G137+(SUM($G469:K469)))*L$9)","v":0},{"$f":"IF(COUNT($H469:L469)>='RFM input'!$AA$7,0,($G137+(SUM($G469:L469)))*M$9)","v":0},{"$f":"IF(COUNT($H469:M469)>='RFM input'!$AA$7,0,($G137+(SUM($G469:M469)))*N$9)","v":0},{"$f":"IF(COUNT($H469:N469)>='RFM input'!$AA$7,0,($G137+(SUM($G469:N469)))*O$9)","v":0},{"$f":"IF(COUNT($H469:O469)>='RFM input'!$AA$7,0,($G137+(SUM($G469:O469)))*P$9)","v":0},{"$f":"IF(COUNT($H469:P469)>='RFM input'!$AA$7,0,($G137+(SUM($G469:P469)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H469:I469)='RFM input'!$AA$7, SUM($G469:I469)*I$7, 0)","v":0},{"$f":"IF(COUNT($H469:J469)='RFM input'!$AA$7, SUM($G469:J469)*J$7, 0)","v":0},{"$f":"IF(COUNT($H469:K469)='RFM input'!$AA$7, SUM($G469:K469)*K$7, 0)","v":0},{"$f":"IF(COUNT($H469:L469)='RFM input'!$AA$7, SUM($G469:L469)*L$7, 0)","v":0},{"$f":"IF(COUNT($H469:M469)='RFM input'!$AA$7, SUM($G469:M469)*M$7, 0)","v":0},{"$f":"IF(COUNT($H469:N469)='RFM input'!$AA$7, SUM($G469:N469)*N$7, 0)","v":0},{"$f":"IF(COUNT($H469:O469)='RFM input'!$AA$7, SUM($G469:O469)*O$7, 0)","v":0},{"$f":"IF(COUNT($H469:P469)='RFM input'!$AA$7, SUM($G469:P469)*P$7, 0)","v":0},{"$f":"IF(COUNT($H469:Q469)='RFM input'!$AA$7, SUM($G469:Q469)*Q$7, 0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"($G138+(SUM($G471:G471)))*H$9","v":0},{"$f":"($G138+(SUM($G471:H471)))*I$9","v":0},{"$f":"IF(COUNT($H471:I471)>='RFM input'!$AA$7,0,($G138+(SUM($G471:I471)))*J$9)","v":0},{"$f":"IF(COUNT($H471:J471)>='RFM input'!$AA$7,0,($G138+(SUM($G471:J471)))*K$9)","v":0},{"$f":"IF(COUNT($H471:K471)>='RFM input'!$AA$7,0,($G138+(SUM($G471:K471)))*L$9)","v":0},{"$f":"IF(COUNT($H471:L471)>='RFM input'!$AA$7,0,($G138+(SUM($G471:L471)))*M$9)","v":0},{"$f":"IF(COUNT($H471:M471)>='RFM input'!$AA$7,0,($G138+(SUM($G471:M471)))*N$9)","v":0},{"$f":"IF(COUNT($H471:N471)>='RFM input'!$AA$7,0,($G138+(SUM($G471:N471)))*O$9)","v":0},{"$f":"IF(COUNT($H471:O471)>='RFM input'!$AA$7,0,($G138+(SUM($G471:O471)))*P$9)","v":0},{"$f":"IF(COUNT($H471:P471)>='RFM input'!$AA$7,0,($G138+(SUM($G471:P471)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H471:I471)='RFM input'!$AA$7,SUM($G471:I471)*I$7,0)","v":0},{"$f":"IF(COUNT($H471:J471)='RFM input'!$AA$7,SUM($G471:J471)*J$7,0)","v":0},{"$f":"IF(COUNT($H471:K471)='RFM input'!$AA$7,SUM($G471:K471)*K$7,0)","v":0},{"$f":"IF(COUNT($H471:L471)='RFM input'!$AA$7,SUM($G471:L471)*L$7,0)","v":0},{"$f":"IF(COUNT($H471:M471)='RFM input'!$AA$7,SUM($G471:M471)*M$7,0)","v":0},{"$f":"IF(COUNT($H471:N471)='RFM input'!$AA$7,SUM($G471:N471)*N$7,0)","v":0},{"$f":"IF(COUNT($H471:O471)='RFM input'!$AA$7,SUM($G471:O471)*O$7,0)","v":0},{"$f":"IF(COUNT($H471:P471)='RFM input'!$AA$7,SUM($G471:P471)*P$7,0)","v":0},{"$f":"IF(COUNT($H471:Q471)='RFM input'!$AA$7,SUM($G471:Q471)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"($G139+(SUM($G473:G473)))*H$9","v":0},{"$f":"($G139+(SUM($G473:H473)))*I$9","v":0},{"$f":"IF(COUNT($H473:I473)>='RFM input'!$AA$7,0,($G139+(SUM($G473:I473)))*J$9)","v":0},{"$f":"IF(COUNT($H473:J473)>='RFM input'!$AA$7,0,($G139+(SUM($G473:J473)))*K$9)","v":0},{"$f":"IF(COUNT($H473:K473)>='RFM input'!$AA$7,0,($G139+(SUM($G473:K473)))*L$9)","v":0},{"$f":"IF(COUNT($H473:L473)>='RFM input'!$AA$7,0,($G139+(SUM($G473:L473)))*M$9)","v":0},{"$f":"IF(COUNT($H473:M473)>='RFM input'!$AA$7,0,($G139+(SUM($G473:M473)))*N$9)","v":0},{"$f":"IF(COUNT($H473:N473)>='RFM input'!$AA$7,0,($G139+(SUM($G473:N473)))*O$9)","v":0},{"$f":"IF(COUNT($H473:O473)>='RFM input'!$AA$7,0,($G139+(SUM($G473:O473)))*P$9)","v":0},{"$f":"IF(COUNT($H473:P473)>='RFM input'!$AA$7,0,($G139+(SUM($G473:P473)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H473:I473)='RFM input'!$AA$7,SUM($G473:I473)*I$7,0)","v":0},{"$f":"IF(COUNT($H473:J473)='RFM input'!$AA$7,SUM($G473:J473)*J$7,0)","v":0},{"$f":"IF(COUNT($H473:K473)='RFM input'!$AA$7,SUM($G473:K473)*K$7,0)","v":0},{"$f":"IF(COUNT($H473:L473)='RFM input'!$AA$7,SUM($G473:L473)*L$7,0)","v":0},{"$f":"IF(COUNT($H473:M473)='RFM input'!$AA$7,SUM($G473:M473)*M$7,0)","v":0},{"$f":"IF(COUNT($H473:N473)='RFM input'!$AA$7,SUM($G473:N473)*N$7,0)","v":0},{"$f":"IF(COUNT($H473:O473)='RFM input'!$AA$7,SUM($G473:O473)*O$7,0)","v":0},{"$f":"IF(COUNT($H473:P473)='RFM input'!$AA$7,SUM($G473:P473)*P$7,0)","v":0},{"$f":"IF(COUNT($H473:Q473)='RFM input'!$AA$7,SUM($G473:Q473)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"($G140+(SUM($G475:G475)))*H$9","v":0},{"$f":"($G140+(SUM($G475:H475)))*I$9","v":0},{"$f":"IF(COUNT($H475:I475)>='RFM input'!$AA$7,0,($G140+(SUM($G475:I475)))*J$9)","v":0},{"$f":"IF(COUNT($H475:J475)>='RFM input'!$AA$7,0,($G140+(SUM($G475:J475)))*K$9)","v":0},{"$f":"IF(COUNT($H475:K475)>='RFM input'!$AA$7,0,($G140+(SUM($G475:K475)))*L$9)","v":0},{"$f":"IF(COUNT($H475:L475)>='RFM input'!$AA$7,0,($G140+(SUM($G475:L475)))*M$9)","v":0},{"$f":"IF(COUNT($H475:M475)>='RFM input'!$AA$7,0,($G140+(SUM($G475:M475)))*N$9)","v":0},{"$f":"IF(COUNT($H475:N475)>='RFM input'!$AA$7,0,($G140+(SUM($G475:N475)))*O$9)","v":0},{"$f":"IF(COUNT($H475:O475)>='RFM input'!$AA$7,0,($G140+(SUM($G475:O475)))*P$9)","v":0},{"$f":"IF(COUNT($H475:P475)>='RFM input'!$AA$7,0,($G140+(SUM($G475:P475)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H475:I475)='RFM input'!$AA$7,SUM($G475:I475)*I$7,0)","v":0},{"$f":"IF(COUNT($H475:J475)='RFM input'!$AA$7,SUM($G475:J475)*J$7,0)","v":0},{"$f":"IF(COUNT($H475:K475)='RFM input'!$AA$7,SUM($G475:K475)*K$7,0)","v":0},{"$f":"IF(COUNT($H475:L475)='RFM input'!$AA$7,SUM($G475:L475)*L$7,0)","v":0},{"$f":"IF(COUNT($H475:M475)='RFM input'!$AA$7,SUM($G475:M475)*M$7,0)","v":0},{"$f":"IF(COUNT($H475:N475)='RFM input'!$AA$7,SUM($G475:N475)*N$7,0)","v":0},{"$f":"IF(COUNT($H475:O475)='RFM input'!$AA$7,SUM($G475:O475)*O$7,0)","v":0},{"$f":"IF(COUNT($H475:P475)='RFM input'!$AA$7,SUM($G475:P475)*P$7,0)","v":0},{"$f":"IF(COUNT($H475:Q475)='RFM input'!$AA$7,SUM($G475:Q475)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"($G141+(SUM($G477:G477)))*H$9","v":0},{"$f":"($G141+(SUM($G477:H477)))*I$9","v":0},{"$f":"IF(COUNT($H477:I477)>='RFM input'!$AA$7,0,($G141+(SUM($G477:I477)))*J$9)","v":0},{"$f":"IF(COUNT($H477:J477)>='RFM input'!$AA$7,0,($G141+(SUM($G477:J477)))*K$9)","v":0},{"$f":"IF(COUNT($H477:K477)>='RFM input'!$AA$7,0,($G141+(SUM($G477:K477)))*L$9)","v":0},{"$f":"IF(COUNT($H477:L477)>='RFM input'!$AA$7,0,($G141+(SUM($G477:L477)))*M$9)","v":0},{"$f":"IF(COUNT($H477:M477)>='RFM input'!$AA$7,0,($G141+(SUM($G477:M477)))*N$9)","v":0},{"$f":"IF(COUNT($H477:N477)>='RFM input'!$AA$7,0,($G141+(SUM($G477:N477)))*O$9)","v":0},{"$f":"IF(COUNT($H477:O477)>='RFM input'!$AA$7,0,($G141+(SUM($G477:O477)))*P$9)","v":0},{"$f":"IF(COUNT($H477:P477)>='RFM input'!$AA$7,0,($G141+(SUM($G477:P477)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H477:I477)='RFM input'!$AA$7,SUM($G477:I477)*I$7,0)","v":0},{"$f":"IF(COUNT($H477:J477)='RFM input'!$AA$7,SUM($G477:J477)*J$7,0)","v":0},{"$f":"IF(COUNT($H477:K477)='RFM input'!$AA$7,SUM($G477:K477)*K$7,0)","v":0},{"$f":"IF(COUNT($H477:L477)='RFM input'!$AA$7,SUM($G477:L477)*L$7,0)","v":0},{"$f":"IF(COUNT($H477:M477)='RFM input'!$AA$7,SUM($G477:M477)*M$7,0)","v":0},{"$f":"IF(COUNT($H477:N477)='RFM input'!$AA$7,SUM($G477:N477)*N$7,0)","v":0},{"$f":"IF(COUNT($H477:O477)='RFM input'!$AA$7,SUM($G477:O477)*O$7,0)","v":0},{"$f":"IF(COUNT($H477:P477)='RFM input'!$AA$7,SUM($G477:P477)*P$7,0)","v":0},{"$f":"IF(COUNT($H477:Q477)='RFM input'!$AA$7,SUM($G477:Q477)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"($G142+(SUM($G479:G479)))*H$9","v":0},{"$f":"($G142+(SUM($G479:H479)))*I$9","v":0},{"$f":"IF(COUNT($H479:I479)>='RFM input'!$AA$7,0,($G142+(SUM($G479:I479)))*J$9)","v":0},{"$f":"IF(COUNT($H479:J479)>='RFM input'!$AA$7,0,($G142+(SUM($G479:J479)))*K$9)","v":0},{"$f":"IF(COUNT($H479:K479)>='RFM input'!$AA$7,0,($G142+(SUM($G479:K479)))*L$9)","v":0},{"$f":"IF(COUNT($H479:L479)>='RFM input'!$AA$7,0,($G142+(SUM($G479:L479)))*M$9)","v":0},{"$f":"IF(COUNT($H479:M479)>='RFM input'!$AA$7,0,($G142+(SUM($G479:M479)))*N$9)","v":0},{"$f":"IF(COUNT($H479:N479)>='RFM input'!$AA$7,0,($G142+(SUM($G479:N479)))*O$9)","v":0},{"$f":"IF(COUNT($H479:O479)>='RFM input'!$AA$7,0,($G142+(SUM($G479:O479)))*P$9)","v":0},{"$f":"IF(COUNT($H479:P479)>='RFM input'!$AA$7,0,($G142+(SUM($G479:P479)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H479:I479)='RFM input'!$AA$7,SUM($G479:I479)*I$7,0)","v":0},{"$f":"IF(COUNT($H479:J479)='RFM input'!$AA$7,SUM($G479:J479)*J$7,0)","v":0},{"$f":"IF(COUNT($H479:K479)='RFM input'!$AA$7,SUM($G479:K479)*K$7,0)","v":0},{"$f":"IF(COUNT($H479:L479)='RFM input'!$AA$7,SUM($G479:L479)*L$7,0)","v":0},{"$f":"IF(COUNT($H479:M479)='RFM input'!$AA$7,SUM($G479:M479)*M$7,0)","v":0},{"$f":"IF(COUNT($H479:N479)='RFM input'!$AA$7,SUM($G479:N479)*N$7,0)","v":0},{"$f":"IF(COUNT($H479:O479)='RFM input'!$AA$7,SUM($G479:O479)*O$7,0)","v":0},{"$f":"IF(COUNT($H479:P479)='RFM input'!$AA$7,SUM($G479:P479)*P$7,0)","v":0},{"$f":"IF(COUNT($H479:Q479)='RFM input'!$AA$7,SUM($G479:Q479)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"($G143+(SUM($G481:G481)))*H$9","v":0},{"$f":"($G143+(SUM($G481:H481)))*I$9","v":0},{"$f":"IF(COUNT($H481:I481)>='RFM input'!$AA$7,0,($G143+(SUM($G481:I481)))*J$9)","v":0},{"$f":"IF(COUNT($H481:J481)>='RFM input'!$AA$7,0,($G143+(SUM($G481:J481)))*K$9)","v":0},{"$f":"IF(COUNT($H481:K481)>='RFM input'!$AA$7,0,($G143+(SUM($G481:K481)))*L$9)","v":0},{"$f":"IF(COUNT($H481:L481)>='RFM input'!$AA$7,0,($G143+(SUM($G481:L481)))*M$9)","v":0},{"$f":"IF(COUNT($H481:M481)>='RFM input'!$AA$7,0,($G143+(SUM($G481:M481)))*N$9)","v":0},{"$f":"IF(COUNT($H481:N481)>='RFM input'!$AA$7,0,($G143+(SUM($G481:N481)))*O$9)","v":0},{"$f":"IF(COUNT($H481:O481)>='RFM input'!$AA$7,0,($G143+(SUM($G481:O481)))*P$9)","v":0},{"$f":"IF(COUNT($H481:P481)>='RFM input'!$AA$7,0,($G143+(SUM($G481:P481)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H481:I481)='RFM input'!$AA$7,SUM($G481:I481)*I$7,0)","v":0},{"$f":"IF(COUNT($H481:J481)='RFM input'!$AA$7,SUM($G481:J481)*J$7,0)","v":0},{"$f":"IF(COUNT($H481:K481)='RFM input'!$AA$7,SUM($G481:K481)*K$7,0)","v":0},{"$f":"IF(COUNT($H481:L481)='RFM input'!$AA$7,SUM($G481:L481)*L$7,0)","v":0},{"$f":"IF(COUNT($H481:M481)='RFM input'!$AA$7,SUM($G481:M481)*M$7,0)","v":0},{"$f":"IF(COUNT($H481:N481)='RFM input'!$AA$7,SUM($G481:N481)*N$7,0)","v":0},{"$f":"IF(COUNT($H481:O481)='RFM input'!$AA$7,SUM($G481:O481)*O$7,0)","v":0},{"$f":"IF(COUNT($H481:P481)='RFM input'!$AA$7,SUM($G481:P481)*P$7,0)","v":0},{"$f":"IF(COUNT($H481:Q481)='RFM input'!$AA$7,SUM($G481:Q481)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"($G144+(SUM($G483:G483)))*H$9","v":0},{"$f":"($G144+(SUM($G483:H483)))*I$9","v":0},{"$f":"IF(COUNT($H483:I483)>='RFM input'!$AA$7,0,($G144+(SUM($G483:I483)))*J$9)","v":0},{"$f":"IF(COUNT($H483:J483)>='RFM input'!$AA$7,0,($G144+(SUM($G483:J483)))*K$9)","v":0},{"$f":"IF(COUNT($H483:K483)>='RFM input'!$AA$7,0,($G144+(SUM($G483:K483)))*L$9)","v":0},{"$f":"IF(COUNT($H483:L483)>='RFM input'!$AA$7,0,($G144+(SUM($G483:L483)))*M$9)","v":0},{"$f":"IF(COUNT($H483:M483)>='RFM input'!$AA$7,0,($G144+(SUM($G483:M483)))*N$9)","v":0},{"$f":"IF(COUNT($H483:N483)>='RFM input'!$AA$7,0,($G144+(SUM($G483:N483)))*O$9)","v":0},{"$f":"IF(COUNT($H483:O483)>='RFM input'!$AA$7,0,($G144+(SUM($G483:O483)))*P$9)","v":0},{"$f":"IF(COUNT($H483:P483)>='RFM input'!$AA$7,0,($G144+(SUM($G483:P483)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H483:I483)='RFM input'!$AA$7,SUM($G483:I483)*I$7,0)","v":0},{"$f":"IF(COUNT($H483:J483)='RFM input'!$AA$7,SUM($G483:J483)*J$7,0)","v":0},{"$f":"IF(COUNT($H483:K483)='RFM input'!$AA$7,SUM($G483:K483)*K$7,0)","v":0},{"$f":"IF(COUNT($H483:L483)='RFM input'!$AA$7,SUM($G483:L483)*L$7,0)","v":0},{"$f":"IF(COUNT($H483:M483)='RFM input'!$AA$7,SUM($G483:M483)*M$7,0)","v":0},{"$f":"IF(COUNT($H483:N483)='RFM input'!$AA$7,SUM($G483:N483)*N$7,0)","v":0},{"$f":"IF(COUNT($H483:O483)='RFM input'!$AA$7,SUM($G483:O483)*O$7,0)","v":0},{"$f":"IF(COUNT($H483:P483)='RFM input'!$AA$7,SUM($G483:P483)*P$7,0)","v":0},{"$f":"IF(COUNT($H483:Q483)='RFM input'!$AA$7,SUM($G483:Q483)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"($G145+(SUM($G485:G485)))*H$9","v":0},{"$f":"($G145+(SUM($G485:H485)))*I$9","v":0},{"$f":"IF(COUNT($H485:I485)>='RFM input'!$AA$7,0,($G145+(SUM($G485:I485)))*J$9)","v":0},{"$f":"IF(COUNT($H485:J485)>='RFM input'!$AA$7,0,($G145+(SUM($G485:J485)))*K$9)","v":0},{"$f":"IF(COUNT($H485:K485)>='RFM input'!$AA$7,0,($G145+(SUM($G485:K485)))*L$9)","v":0},{"$f":"IF(COUNT($H485:L485)>='RFM input'!$AA$7,0,($G145+(SUM($G485:L485)))*M$9)","v":0},{"$f":"IF(COUNT($H485:M485)>='RFM input'!$AA$7,0,($G145+(SUM($G485:M485)))*N$9)","v":0},{"$f":"IF(COUNT($H485:N485)>='RFM input'!$AA$7,0,($G145+(SUM($G485:N485)))*O$9)","v":0},{"$f":"IF(COUNT($H485:O485)>='RFM input'!$AA$7,0,($G145+(SUM($G485:O485)))*P$9)","v":0},{"$f":"IF(COUNT($H485:P485)>='RFM input'!$AA$7,0,($G145+(SUM($G485:P485)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H485:I485)='RFM input'!$AA$7,SUM($G485:I485)*I$7,0)","v":0},{"$f":"IF(COUNT($H485:J485)='RFM input'!$AA$7,SUM($G485:J485)*J$7,0)","v":0},{"$f":"IF(COUNT($H485:K485)='RFM input'!$AA$7,SUM($G485:K485)*K$7,0)","v":0},{"$f":"IF(COUNT($H485:L485)='RFM input'!$AA$7,SUM($G485:L485)*L$7,0)","v":0},{"$f":"IF(COUNT($H485:M485)='RFM input'!$AA$7,SUM($G485:M485)*M$7,0)","v":0},{"$f":"IF(COUNT($H485:N485)='RFM input'!$AA$7,SUM($G485:N485)*N$7,0)","v":0},{"$f":"IF(COUNT($H485:O485)='RFM input'!$AA$7,SUM($G485:O485)*O$7,0)","v":0},{"$f":"IF(COUNT($H485:P485)='RFM input'!$AA$7,SUM($G485:P485)*P$7,0)","v":0},{"$f":"IF(COUNT($H485:Q485)='RFM input'!$AA$7,SUM($G485:Q485)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"($G146+(SUM($G487:G487)))*H$9","v":0},{"$f":"($G146+(SUM($G487:H487)))*I$9","v":0},{"$f":"IF(COUNT($H487:I487)>='RFM input'!$AA$7,0,($G146+(SUM($G487:I487)))*J$9)","v":0},{"$f":"IF(COUNT($H487:J487)>='RFM input'!$AA$7,0,($G146+(SUM($G487:J487)))*K$9)","v":0},{"$f":"IF(COUNT($H487:K487)>='RFM input'!$AA$7,0,($G146+(SUM($G487:K487)))*L$9)","v":0},{"$f":"IF(COUNT($H487:L487)>='RFM input'!$AA$7,0,($G146+(SUM($G487:L487)))*M$9)","v":0},{"$f":"IF(COUNT($H487:M487)>='RFM input'!$AA$7,0,($G146+(SUM($G487:M487)))*N$9)","v":0},{"$f":"IF(COUNT($H487:N487)>='RFM input'!$AA$7,0,($G146+(SUM($G487:N487)))*O$9)","v":0},{"$f":"IF(COUNT($H487:O487)>='RFM input'!$AA$7,0,($G146+(SUM($G487:O487)))*P$9)","v":0},{"$f":"IF(COUNT($H487:P487)>='RFM input'!$AA$7,0,($G146+(SUM($G487:P487)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H487:I487)='RFM input'!$AA$7,SUM($G487:I487)*I$7,0)","v":0},{"$f":"IF(COUNT($H487:J487)='RFM input'!$AA$7,SUM($G487:J487)*J$7,0)","v":0},{"$f":"IF(COUNT($H487:K487)='RFM input'!$AA$7,SUM($G487:K487)*K$7,0)","v":0},{"$f":"IF(COUNT($H487:L487)='RFM input'!$AA$7,SUM($G487:L487)*L$7,0)","v":0},{"$f":"IF(COUNT($H487:M487)='RFM input'!$AA$7,SUM($G487:M487)*M$7,0)","v":0},{"$f":"IF(COUNT($H487:N487)='RFM input'!$AA$7,SUM($G487:N487)*N$7,0)","v":0},{"$f":"IF(COUNT($H487:O487)='RFM input'!$AA$7,SUM($G487:O487)*O$7,0)","v":0},{"$f":"IF(COUNT($H487:P487)='RFM input'!$AA$7,SUM($G487:P487)*P$7,0)","v":0},{"$f":"IF(COUNT($H487:Q487)='RFM input'!$AA$7,SUM($G487:Q487)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"($G147+(SUM($G489:G489)))*H$9","v":0},{"$f":"($G147+(SUM($G489:H489)))*I$9","v":0},{"$f":"IF(COUNT($H489:I489)>='RFM input'!$AA$7,0,($G147+(SUM($G489:I489)))*J$9)","v":0},{"$f":"IF(COUNT($H489:J489)>='RFM input'!$AA$7,0,($G147+(SUM($G489:J489)))*K$9)","v":0},{"$f":"IF(COUNT($H489:K489)>='RFM input'!$AA$7,0,($G147+(SUM($G489:K489)))*L$9)","v":0},{"$f":"IF(COUNT($H489:L489)>='RFM input'!$AA$7,0,($G147+(SUM($G489:L489)))*M$9)","v":0},{"$f":"IF(COUNT($H489:M489)>='RFM input'!$AA$7,0,($G147+(SUM($G489:M489)))*N$9)","v":0},{"$f":"IF(COUNT($H489:N489)>='RFM input'!$AA$7,0,($G147+(SUM($G489:N489)))*O$9)","v":0},{"$f":"IF(COUNT($H489:O489)>='RFM input'!$AA$7,0,($G147+(SUM($G489:O489)))*P$9)","v":0},{"$f":"IF(COUNT($H489:P489)>='RFM input'!$AA$7,0,($G147+(SUM($G489:P489)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H489:I489)='RFM input'!$AA$7,SUM($G489:I489)*I$7,0)","v":0},{"$f":"IF(COUNT($H489:J489)='RFM input'!$AA$7,SUM($G489:J489)*J$7,0)","v":0},{"$f":"IF(COUNT($H489:K489)='RFM input'!$AA$7,SUM($G489:K489)*K$7,0)","v":0},{"$f":"IF(COUNT($H489:L489)='RFM input'!$AA$7,SUM($G489:L489)*L$7,0)","v":0},{"$f":"IF(COUNT($H489:M489)='RFM input'!$AA$7,SUM($G489:M489)*M$7,0)","v":0},{"$f":"IF(COUNT($H489:N489)='RFM input'!$AA$7,SUM($G489:N489)*N$7,0)","v":0},{"$f":"IF(COUNT($H489:O489)='RFM input'!$AA$7,SUM($G489:O489)*O$7,0)","v":0},{"$f":"IF(COUNT($H489:P489)='RFM input'!$AA$7,SUM($G489:P489)*P$7,0)","v":0},{"$f":"IF(COUNT($H489:Q489)='RFM input'!$AA$7,SUM($G489:Q489)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"($G148+(SUM($G491:G491)))*H$9","v":0},{"$f":"($G148+(SUM($G491:H491)))*I$9","v":0},{"$f":"IF(COUNT($H491:I491)>='RFM input'!$AA$7,0,($G148+(SUM($G491:I491)))*J$9)","v":0},{"$f":"IF(COUNT($H491:J491)>='RFM input'!$AA$7,0,($G148+(SUM($G491:J491)))*K$9)","v":0},{"$f":"IF(COUNT($H491:K491)>='RFM input'!$AA$7,0,($G148+(SUM($G491:K491)))*L$9)","v":0},{"$f":"IF(COUNT($H491:L491)>='RFM input'!$AA$7,0,($G148+(SUM($G491:L491)))*M$9)","v":0},{"$f":"IF(COUNT($H491:M491)>='RFM input'!$AA$7,0,($G148+(SUM($G491:M491)))*N$9)","v":0},{"$f":"IF(COUNT($H491:N491)>='RFM input'!$AA$7,0,($G148+(SUM($G491:N491)))*O$9)","v":0},{"$f":"IF(COUNT($H491:O491)>='RFM input'!$AA$7,0,($G148+(SUM($G491:O491)))*P$9)","v":0},{"$f":"IF(COUNT($H491:P491)>='RFM input'!$AA$7,0,($G148+(SUM($G491:P491)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H491:I491)='RFM input'!$AA$7,SUM($G491:I491)*I$7,0)","v":0},{"$f":"IF(COUNT($H491:J491)='RFM input'!$AA$7,SUM($G491:J491)*J$7,0)","v":0},{"$f":"IF(COUNT($H491:K491)='RFM input'!$AA$7,SUM($G491:K491)*K$7,0)","v":0},{"$f":"IF(COUNT($H491:L491)='RFM input'!$AA$7,SUM($G491:L491)*L$7,0)","v":0},{"$f":"IF(COUNT($H491:M491)='RFM input'!$AA$7,SUM($G491:M491)*M$7,0)","v":0},{"$f":"IF(COUNT($H491:N491)='RFM input'!$AA$7,SUM($G491:N491)*N$7,0)","v":0},{"$f":"IF(COUNT($H491:O491)='RFM input'!$AA$7,SUM($G491:O491)*O$7,0)","v":0},{"$f":"IF(COUNT($H491:P491)='RFM input'!$AA$7,SUM($G491:P491)*P$7,0)","v":0},{"$f":"IF(COUNT($H491:Q491)='RFM input'!$AA$7,SUM($G491:Q491)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"($G149+(SUM($G493:G493)))*H$9","v":0},{"$f":"($G149+(SUM($G493:H493)))*I$9","v":0},{"$f":"IF(COUNT($H493:I493)>='RFM input'!$AA$7,0,($G149+(SUM($G493:I493)))*J$9)","v":0},{"$f":"IF(COUNT($H493:J493)>='RFM input'!$AA$7,0,($G149+(SUM($G493:J493)))*K$9)","v":0},{"$f":"IF(COUNT($H493:K493)>='RFM input'!$AA$7,0,($G149+(SUM($G493:K493)))*L$9)","v":0},{"$f":"IF(COUNT($H493:L493)>='RFM input'!$AA$7,0,($G149+(SUM($G493:L493)))*M$9)","v":0},{"$f":"IF(COUNT($H493:M493)>='RFM input'!$AA$7,0,($G149+(SUM($G493:M493)))*N$9)","v":0},{"$f":"IF(COUNT($H493:N493)>='RFM input'!$AA$7,0,($G149+(SUM($G493:N493)))*O$9)","v":0},{"$f":"IF(COUNT($H493:O493)>='RFM input'!$AA$7,0,($G149+(SUM($G493:O493)))*P$9)","v":0},{"$f":"IF(COUNT($H493:P493)>='RFM input'!$AA$7,0,($G149+(SUM($G493:P493)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H493:I493)='RFM input'!$AA$7,SUM($G493:I493)*I$7,0)","v":0},{"$f":"IF(COUNT($H493:J493)='RFM input'!$AA$7,SUM($G493:J493)*J$7,0)","v":0},{"$f":"IF(COUNT($H493:K493)='RFM input'!$AA$7,SUM($G493:K493)*K$7,0)","v":0},{"$f":"IF(COUNT($H493:L493)='RFM input'!$AA$7,SUM($G493:L493)*L$7,0)","v":0},{"$f":"IF(COUNT($H493:M493)='RFM input'!$AA$7,SUM($G493:M493)*M$7,0)","v":0},{"$f":"IF(COUNT($H493:N493)='RFM input'!$AA$7,SUM($G493:N493)*N$7,0)","v":0},{"$f":"IF(COUNT($H493:O493)='RFM input'!$AA$7,SUM($G493:O493)*O$7,0)","v":0},{"$f":"IF(COUNT($H493:P493)='RFM input'!$AA$7,SUM($G493:P493)*P$7,0)","v":0},{"$f":"IF(COUNT($H493:Q493)='RFM input'!$AA$7,SUM($G493:Q493)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"($G150+(SUM($G495:G495)))*H$9","v":0},{"$f":"($G150+(SUM($G495:H495)))*I$9","v":0},{"$f":"IF(COUNT($H495:I495)>='RFM input'!$AA$7,0,($G150+(SUM($G495:I495)))*J$9)","v":0},{"$f":"IF(COUNT($H495:J495)>='RFM input'!$AA$7,0,($G150+(SUM($G495:J495)))*K$9)","v":0},{"$f":"IF(COUNT($H495:K495)>='RFM input'!$AA$7,0,($G150+(SUM($G495:K495)))*L$9)","v":0},{"$f":"IF(COUNT($H495:L495)>='RFM input'!$AA$7,0,($G150+(SUM($G495:L495)))*M$9)","v":0},{"$f":"IF(COUNT($H495:M495)>='RFM input'!$AA$7,0,($G150+(SUM($G495:M495)))*N$9)","v":0},{"$f":"IF(COUNT($H495:N495)>='RFM input'!$AA$7,0,($G150+(SUM($G495:N495)))*O$9)","v":0},{"$f":"IF(COUNT($H495:O495)>='RFM input'!$AA$7,0,($G150+(SUM($G495:O495)))*P$9)","v":0},{"$f":"IF(COUNT($H495:P495)>='RFM input'!$AA$7,0,($G150+(SUM($G495:P495)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H495:I495)='RFM input'!$AA$7,SUM($G495:I495)*I$7,0)","v":0},{"$f":"IF(COUNT($H495:J495)='RFM input'!$AA$7,SUM($G495:J495)*J$7,0)","v":0},{"$f":"IF(COUNT($H495:K495)='RFM input'!$AA$7,SUM($G495:K495)*K$7,0)","v":0},{"$f":"IF(COUNT($H495:L495)='RFM input'!$AA$7,SUM($G495:L495)*L$7,0)","v":0},{"$f":"IF(COUNT($H495:M495)='RFM input'!$AA$7,SUM($G495:M495)*M$7,0)","v":0},{"$f":"IF(COUNT($H495:N495)='RFM input'!$AA$7,SUM($G495:N495)*N$7,0)","v":0},{"$f":"IF(COUNT($H495:O495)='RFM input'!$AA$7,SUM($G495:O495)*O$7,0)","v":0},{"$f":"IF(COUNT($H495:P495)='RFM input'!$AA$7,SUM($G495:P495)*P$7,0)","v":0},{"$f":"IF(COUNT($H495:Q495)='RFM input'!$AA$7,SUM($G495:Q495)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"($G151+(SUM($G497:G497)))*H$9","v":0},{"$f":"($G151+(SUM($G497:H497)))*I$9","v":0},{"$f":"(IF(COUNT($H497:I497)>='RFM input'!$AA$7,0,$G151+(SUM($G497:I497)))*J$9)","v":0},{"$f":"(IF(COUNT($H497:J497)>='RFM input'!$AA$7,0,$G151+(SUM($G497:J497)))*K$9)","v":0},{"$f":"(IF(COUNT($H497:K497)>='RFM input'!$AA$7,0,$G151+(SUM($G497:K497)))*L$9)","v":0},{"$f":"(IF(COUNT($H497:L497)>='RFM input'!$AA$7,0,$G151+(SUM($G497:L497)))*M$9)","v":0},{"$f":"(IF(COUNT($H497:M497)>='RFM input'!$AA$7,0,$G151+(SUM($G497:M497)))*N$9)","v":0},{"$f":"(IF(COUNT($H497:N497)>='RFM input'!$AA$7,0,$G151+(SUM($G497:N497)))*O$9)","v":0},{"$f":"(IF(COUNT($H497:O497)>='RFM input'!$AA$7,0,$G151+(SUM($G497:O497)))*P$9)","v":0},{"$f":"(IF(COUNT($H497:P497)>='RFM input'!$AA$7,0,$G151+(SUM($G497:P497)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H497:I497)='RFM input'!$AA$7,SUM($G497:I497)*I$7,0)","v":0},{"$f":"IF(COUNT($H497:J497)='RFM input'!$AA$7,SUM($G497:J497)*J$7,0)","v":0},{"$f":"IF(COUNT($H497:K497)='RFM input'!$AA$7,SUM($G497:K497)*K$7,0)","v":0},{"$f":"IF(COUNT($H497:L497)='RFM input'!$AA$7,SUM($G497:L497)*L$7,0)","v":0},{"$f":"IF(COUNT($H497:M497)='RFM input'!$AA$7,SUM($G497:M497)*M$7,0)","v":0},{"$f":"IF(COUNT($H497:N497)='RFM input'!$AA$7,SUM($G497:N497)*N$7,0)","v":0},{"$f":"IF(COUNT($H497:O497)='RFM input'!$AA$7,SUM($G497:O497)*O$7,0)","v":0},{"$f":"IF(COUNT($H497:P497)='RFM input'!$AA$7,SUM($G497:P497)*P$7,0)","v":0},{"$f":"IF(COUNT($H497:Q497)='RFM input'!$AA$7,SUM($G497:Q497)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"($G152+(SUM($G499:G499)))*H$9","v":0},{"$f":"($G152+(SUM($G499:H499)))*I$9","v":0},{"$f":"IF(COUNT($H499:I499)>='RFM input'!$AA$7,0,($G152+(SUM($G499:I499)))*J$9)","v":0},{"$f":"IF(COUNT($H499:J499)>='RFM input'!$AA$7,0,($G152+(SUM($G499:J499)))*K$9)","v":0},{"$f":"IF(COUNT($H499:K499)>='RFM input'!$AA$7,0,($G152+(SUM($G499:K499)))*L$9)","v":0},{"$f":"IF(COUNT($H499:L499)>='RFM input'!$AA$7,0,($G152+(SUM($G499:L499)))*M$9)","v":0},{"$f":"IF(COUNT($H499:M499)>='RFM input'!$AA$7,0,($G152+(SUM($G499:M499)))*N$9)","v":0},{"$f":"IF(COUNT($H499:N499)>='RFM input'!$AA$7,0,($G152+(SUM($G499:N499)))*O$9)","v":0},{"$f":"IF(COUNT($H499:O499)>='RFM input'!$AA$7,0,($G152+(SUM($G499:O499)))*P$9)","v":0},{"$f":"IF(COUNT($H499:P499)>='RFM input'!$AA$7,0,($G152+(SUM($G499:P499)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H499:I499)='RFM input'!$AA$7,SUM($G499:I499)*I$7,0)","v":0},{"$f":"IF(COUNT($H499:J499)='RFM input'!$AA$7,SUM($G499:J499)*J$7,0)","v":0},{"$f":"IF(COUNT($H499:K499)='RFM input'!$AA$7,SUM($G499:K499)*K$7,0)","v":0},{"$f":"IF(COUNT($H499:L499)='RFM input'!$AA$7,SUM($G499:L499)*L$7,0)","v":0},{"$f":"IF(COUNT($H499:M499)='RFM input'!$AA$7,SUM($G499:M499)*M$7,0)","v":0},{"$f":"IF(COUNT($H499:N499)='RFM input'!$AA$7,SUM($G499:N499)*N$7,0)","v":0},{"$f":"IF(COUNT($H499:O499)='RFM input'!$AA$7,SUM($G499:O499)*O$7,0)","v":0},{"$f":"IF(COUNT($H499:P499)='RFM input'!$AA$7,SUM($G499:P499)*P$7,0)","v":0},{"$f":"IF(COUNT($H499:Q499)='RFM input'!$AA$7,SUM($G499:Q499)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"($G153+(SUM($G501:G501)))*H$9","v":0},{"$f":"($G153+(SUM($G501:H501)))*I$9","v":0},{"$f":"IF(COUNT($H501:I501)>='RFM input'!$AA$7,0,($G153+(SUM($G501:I501)))*J$9)","v":0},{"$f":"IF(COUNT($H501:J501)>='RFM input'!$AA$7,0,($G153+(SUM($G501:J501)))*K$9)","v":0},{"$f":"IF(COUNT($H501:K501)>='RFM input'!$AA$7,0,($G153+(SUM($G501:K501)))*L$9)","v":0},{"$f":"IF(COUNT($H501:L501)>='RFM input'!$AA$7,0,($G153+(SUM($G501:L501)))*M$9)","v":0},{"$f":"IF(COUNT($H501:M501)>='RFM input'!$AA$7,0,($G153+(SUM($G501:M501)))*N$9)","v":0},{"$f":"IF(COUNT($H501:N501)>='RFM input'!$AA$7,0,($G153+(SUM($G501:N501)))*O$9)","v":0},{"$f":"IF(COUNT($H501:O501)>='RFM input'!$AA$7,0,($G153+(SUM($G501:O501)))*P$9)","v":0},{"$f":"IF(COUNT($H501:P501)>='RFM input'!$AA$7,0,($G153+(SUM($G501:P501)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H501:I501)='RFM input'!$AA$7,SUM($G501:I501)*I$7,0)","v":0},{"$f":"IF(COUNT($H501:J501)='RFM input'!$AA$7,SUM($G501:J501)*J$7,0)","v":0},{"$f":"IF(COUNT($H501:K501)='RFM input'!$AA$7,SUM($G501:K501)*K$7,0)","v":0},{"$f":"IF(COUNT($H501:L501)='RFM input'!$AA$7,SUM($G501:L501)*L$7,0)","v":0},{"$f":"IF(COUNT($H501:M501)='RFM input'!$AA$7,SUM($G501:M501)*M$7,0)","v":0},{"$f":"IF(COUNT($H501:N501)='RFM input'!$AA$7,SUM($G501:N501)*N$7,0)","v":0},{"$f":"IF(COUNT($H501:O501)='RFM input'!$AA$7,SUM($G501:O501)*O$7,0)","v":0},{"$f":"IF(COUNT($H501:P501)='RFM input'!$AA$7,SUM($G501:P501)*P$7,0)","v":0},{"$f":"IF(COUNT($H501:Q501)='RFM input'!$AA$7,SUM($G501:Q501)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"($G154+(SUM($G503:G503)))*H$9","v":0},{"$f":"($G154+(SUM($G503:H503)))*I$9","v":0},{"$f":"IF(COUNT($H503:I503)>='RFM input'!$AA$7,0,($G154+(SUM($G503:I503)))*J$9)","v":0},{"$f":"IF(COUNT($H503:J503)>='RFM input'!$AA$7,0,($G154+(SUM($G503:J503)))*K$9)","v":0},{"$f":"IF(COUNT($H503:K503)>='RFM input'!$AA$7,0,($G154+(SUM($G503:K503)))*L$9)","v":0},{"$f":"IF(COUNT($H503:L503)>='RFM input'!$AA$7,0,($G154+(SUM($G503:L503)))*M$9)","v":0},{"$f":"IF(COUNT($H503:M503)>='RFM input'!$AA$7,0,($G154+(SUM($G503:M503)))*N$9)","v":0},{"$f":"IF(COUNT($H503:N503)>='RFM input'!$AA$7,0,($G154+(SUM($G503:N503)))*O$9)","v":0},{"$f":"IF(COUNT($H503:O503)>='RFM input'!$AA$7,0,($G154+(SUM($G503:O503)))*P$9)","v":0},{"$f":"IF(COUNT($H503:P503)>='RFM input'!$AA$7,0,($G154+(SUM($G503:P503)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H503:I503)='RFM input'!$AA$7,SUM($G503:I503)*I$7,0)","v":0},{"$f":"IF(COUNT($H503:J503)='RFM input'!$AA$7,SUM($G503:J503)*J$7,0)","v":0},{"$f":"IF(COUNT($H503:K503)='RFM input'!$AA$7,SUM($G503:K503)*K$7,0)","v":0},{"$f":"IF(COUNT($H503:L503)='RFM input'!$AA$7,SUM($G503:L503)*L$7,0)","v":0},{"$f":"IF(COUNT($H503:M503)='RFM input'!$AA$7,SUM($G503:M503)*M$7,0)","v":0},{"$f":"IF(COUNT($H503:N503)='RFM input'!$AA$7,SUM($G503:N503)*N$7,0)","v":0},{"$f":"IF(COUNT($H503:O503)='RFM input'!$AA$7,SUM($G503:O503)*O$7,0)","v":0},{"$f":"IF(COUNT($H503:P503)='RFM input'!$AA$7,SUM($G503:P503)*P$7,0)","v":0},{"$f":"IF(COUNT($H503:Q503)='RFM input'!$AA$7,SUM($G503:Q503)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"($G155+(SUM($G505:G505)))*H$9","v":0},{"$f":"($G155+(SUM($G505:H505)))*I$9","v":0},{"$f":"IF(COUNT($H505:I505)>='RFM input'!$AA$7,0,($G155+(SUM($G505:I505)))*J$9)","v":0},{"$f":"IF(COUNT($H505:J505)>='RFM input'!$AA$7,0,($G155+(SUM($G505:J505)))*K$9)","v":0},{"$f":"IF(COUNT($H505:K505)>='RFM input'!$AA$7,0,($G155+(SUM($G505:K505)))*L$9)","v":0},{"$f":"IF(COUNT($H505:L505)>='RFM input'!$AA$7,0,($G155+(SUM($G505:L505)))*M$9)","v":0},{"$f":"IF(COUNT($H505:M505)>='RFM input'!$AA$7,0,($G155+(SUM($G505:M505)))*N$9)","v":0},{"$f":"IF(COUNT($H505:N505)>='RFM input'!$AA$7,0,($G155+(SUM($G505:N505)))*O$9)","v":0},{"$f":"IF(COUNT($H505:O505)>='RFM input'!$AA$7,0,($G155+(SUM($G505:O505)))*P$9)","v":0},{"$f":"IF(COUNT($H505:P505)>='RFM input'!$AA$7,0,($G155+(SUM($G505:P505)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H505:I505)='RFM input'!$AA$7,SUM($G505:I505)*I$7,0)","v":0},{"$f":"IF(COUNT($H505:J505)='RFM input'!$AA$7,SUM($G505:J505)*J$7,0)","v":0},{"$f":"IF(COUNT($H505:K505)='RFM input'!$AA$7,SUM($G505:K505)*K$7,0)","v":0},{"$f":"IF(COUNT($H505:L505)='RFM input'!$AA$7,SUM($G505:L505)*L$7,0)","v":0},{"$f":"IF(COUNT($H505:M505)='RFM input'!$AA$7,SUM($G505:M505)*M$7,0)","v":0},{"$f":"IF(COUNT($H505:N505)='RFM input'!$AA$7,SUM($G505:N505)*N$7,0)","v":0},{"$f":"IF(COUNT($H505:O505)='RFM input'!$AA$7,SUM($G505:O505)*O$7,0)","v":0},{"$f":"IF(COUNT($H505:P505)='RFM input'!$AA$7,SUM($G505:P505)*P$7,0)","v":0},{"$f":"IF(COUNT($H505:Q505)='RFM input'!$AA$7,SUM($G505:Q505)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"($G156+(SUM($G507:G507)))*H$9","v":0},{"$f":"($G156+(SUM($G507:H507)))*I$9","v":0},{"$f":"IF(COUNT($H507:I507)>='RFM input'!$AA$7,0,($G156+(SUM($G507:I507)))*J$9)","v":0},{"$f":"IF(COUNT($H507:J507)>='RFM input'!$AA$7,0,($G156+(SUM($G507:J507)))*K$9)","v":0},{"$f":"IF(COUNT($H507:K507)>='RFM input'!$AA$7,0,($G156+(SUM($G507:K507)))*L$9)","v":0},{"$f":"IF(COUNT($H507:L507)>='RFM input'!$AA$7,0,($G156+(SUM($G507:L507)))*M$9)","v":0},{"$f":"IF(COUNT($H507:M507)>='RFM input'!$AA$7,0,($G156+(SUM($G507:M507)))*N$9)","v":0},{"$f":"IF(COUNT($H507:N507)>='RFM input'!$AA$7,0,($G156+(SUM($G507:N507)))*O$9)","v":0},{"$f":"IF(COUNT($H507:O507)>='RFM input'!$AA$7,0,($G156+(SUM($G507:O507)))*P$9)","v":0},{"$f":"IF(COUNT($H507:P507)>='RFM input'!$AA$7,0,($G156+(SUM($G507:P507)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H507:I507)='RFM input'!$AA$7,SUM($G507:I507)*I$7,0)","v":0},{"$f":"IF(COUNT($H507:J507)='RFM input'!$AA$7,SUM($G507:J507)*J$7,0)","v":0},{"$f":"IF(COUNT($H507:K507)='RFM input'!$AA$7,SUM($G507:K507)*K$7,0)","v":0},{"$f":"IF(COUNT($H507:L507)='RFM input'!$AA$7,SUM($G507:L507)*L$7,0)","v":0},{"$f":"IF(COUNT($H507:M507)='RFM input'!$AA$7,SUM($G507:M507)*M$7,0)","v":0},{"$f":"IF(COUNT($H507:N507)='RFM input'!$AA$7,SUM($G507:N507)*N$7,0)","v":0},{"$f":"IF(COUNT($H507:O507)='RFM input'!$AA$7,SUM($G507:O507)*O$7,0)","v":0},{"$f":"IF(COUNT($H507:P507)='RFM input'!$AA$7,SUM($G507:P507)*P$7,0)","v":0},{"$f":"IF(COUNT($H507:Q507)='RFM input'!$AA$7,SUM($G507:Q507)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"($G157+(SUM($G509:G509)))*H$9","v":0},{"$f":"($G157+(SUM($G509:H509)))*I$9","v":0},{"$f":"IF(COUNT($H509:I509)>='RFM input'!$AA$7,0,($G157+(SUM($G509:I509)))*J$9)","v":0},{"$f":"IF(COUNT($H509:J509)>='RFM input'!$AA$7,0,($G157+(SUM($G509:J509)))*K$9)","v":0},{"$f":"IF(COUNT($H509:K509)>='RFM input'!$AA$7,0,($G157+(SUM($G509:K509)))*L$9)","v":0},{"$f":"IF(COUNT($H509:L509)>='RFM input'!$AA$7,0,($G157+(SUM($G509:L509)))*M$9)","v":0},{"$f":"IF(COUNT($H509:M509)>='RFM input'!$AA$7,0,($G157+(SUM($G509:M509)))*N$9)","v":0},{"$f":"IF(COUNT($H509:N509)>='RFM input'!$AA$7,0,($G157+(SUM($G509:N509)))*O$9)","v":0},{"$f":"IF(COUNT($H509:O509)>='RFM input'!$AA$7,0,($G157+(SUM($G509:O509)))*P$9)","v":0},{"$f":"IF(COUNT($H509:P509)>='RFM input'!$AA$7,0,($G157+(SUM($G509:P509)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H509:I509)='RFM input'!$AA$7,SUM($G509:I509)*I$7,0)","v":0},{"$f":"IF(COUNT($H509:J509)='RFM input'!$AA$7,SUM($G509:J509)*J$7,0)","v":0},{"$f":"IF(COUNT($H509:K509)='RFM input'!$AA$7,SUM($G509:K509)*K$7,0)","v":0},{"$f":"IF(COUNT($H509:L509)='RFM input'!$AA$7,SUM($G509:L509)*L$7,0)","v":0},{"$f":"IF(COUNT($H509:M509)='RFM input'!$AA$7,SUM($G509:M509)*M$7,0)","v":0},{"$f":"IF(COUNT($H509:N509)='RFM input'!$AA$7,SUM($G509:N509)*N$7,0)","v":0},{"$f":"IF(COUNT($H509:O509)='RFM input'!$AA$7,SUM($G509:O509)*O$7,0)","v":0},{"$f":"IF(COUNT($H509:P509)='RFM input'!$AA$7,SUM($G509:P509)*P$7,0)","v":0},{"$f":"IF(COUNT($H509:Q509)='RFM input'!$AA$7,SUM($G509:Q509)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"($G158+(SUM($G511:G511)))*H$9","v":0},{"$f":"($G158+(SUM($G511:H511)))*I$9","v":0},{"$f":"IF(COUNT($H511:I511)>='RFM input'!$AA$7,0,($G158+(SUM($G511:I511)))*J$9)","v":0},{"$f":"IF(COUNT($H511:J511)>='RFM input'!$AA$7,0,($G158+(SUM($G511:J511)))*K$9)","v":0},{"$f":"IF(COUNT($H511:K511)>='RFM input'!$AA$7,0,($G158+(SUM($G511:K511)))*L$9)","v":0},{"$f":"IF(COUNT($H511:L511)>='RFM input'!$AA$7,0,($G158+(SUM($G511:L511)))*M$9)","v":0},{"$f":"IF(COUNT($H511:M511)>='RFM input'!$AA$7,0,($G158+(SUM($G511:M511)))*N$9)","v":0},{"$f":"IF(COUNT($H511:N511)>='RFM input'!$AA$7,0,($G158+(SUM($G511:N511)))*O$9)","v":0},{"$f":"IF(COUNT($H511:O511)>='RFM input'!$AA$7,0,($G158+(SUM($G511:O511)))*P$9)","v":0},{"$f":"IF(COUNT($H511:P511)>='RFM input'!$AA$7,0,($G158+(SUM($G511:P511)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H511:I511)='RFM input'!$AA$7,SUM($G511:I511)*I$7,0)","v":0},{"$f":"IF(COUNT($H511:J511)='RFM input'!$AA$7,SUM($G511:J511)*J$7,0)","v":0},{"$f":"IF(COUNT($H511:K511)='RFM input'!$AA$7,SUM($G511:K511)*K$7,0)","v":0},{"$f":"IF(COUNT($H511:L511)='RFM input'!$AA$7,SUM($G511:L511)*L$7,0)","v":0},{"$f":"IF(COUNT($H511:M511)='RFM input'!$AA$7,SUM($G511:M511)*M$7,0)","v":0},{"$f":"IF(COUNT($H511:N511)='RFM input'!$AA$7,SUM($G511:N511)*N$7,0)","v":0},{"$f":"IF(COUNT($H511:O511)='RFM input'!$AA$7,SUM($G511:O511)*O$7,0)","v":0},{"$f":"IF(COUNT($H511:P511)='RFM input'!$AA$7,SUM($G511:P511)*P$7,0)","v":0},{"$f":"IF(COUNT($H511:Q511)='RFM input'!$AA$7,SUM($G511:Q511)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"($G159+(SUM($G513:G513)))*H$9","v":0},{"$f":"($G159+(SUM($G513:H513)))*I$9","v":0},{"$f":"IF(COUNT($H513:I513)>='RFM input'!$AA$7,0,($G159+(SUM($G513:I513)))*J$9)","v":0},{"$f":"IF(COUNT($H513:J513)>='RFM input'!$AA$7,0,($G159+(SUM($G513:J513)))*K$9)","v":0},{"$f":"IF(COUNT($H513:K513)>='RFM input'!$AA$7,0,($G159+(SUM($G513:K513)))*L$9)","v":0},{"$f":"IF(COUNT($H513:L513)>='RFM input'!$AA$7,0,($G159+(SUM($G513:L513)))*M$9)","v":0},{"$f":"IF(COUNT($H513:M513)>='RFM input'!$AA$7,0,($G159+(SUM($G513:M513)))*N$9)","v":0},{"$f":"IF(COUNT($H513:N513)>='RFM input'!$AA$7,0,($G159+(SUM($G513:N513)))*O$9)","v":0},{"$f":"IF(COUNT($H513:O513)>='RFM input'!$AA$7,0,($G159+(SUM($G513:O513)))*P$9)","v":0},{"$f":"IF(COUNT($H513:P513)>='RFM input'!$AA$7,0,($G159+(SUM($G513:P513)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H513:I513)='RFM input'!$AA$7,SUM($G513:I513)*I$7,0)","v":0},{"$f":"IF(COUNT($H513:J513)='RFM input'!$AA$7,SUM($G513:J513)*J$7,0)","v":0},{"$f":"IF(COUNT($H513:K513)='RFM input'!$AA$7,SUM($G513:K513)*K$7,0)","v":0},{"$f":"IF(COUNT($H513:L513)='RFM input'!$AA$7,SUM($G513:L513)*L$7,0)","v":0},{"$f":"IF(COUNT($H513:M513)='RFM input'!$AA$7,SUM($G513:M513)*M$7,0)","v":0},{"$f":"IF(COUNT($H513:N513)='RFM input'!$AA$7,SUM($G513:N513)*N$7,0)","v":0},{"$f":"IF(COUNT($H513:O513)='RFM input'!$AA$7,SUM($G513:O513)*O$7,0)","v":0},{"$f":"IF(COUNT($H513:P513)='RFM input'!$AA$7,SUM($G513:P513)*P$7,0)","v":0},{"$f":"IF(COUNT($H513:Q513)='RFM input'!$AA$7,SUM($G513:Q513)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"($G160+(SUM($G515:G515)))*H$9","v":0},{"$f":"($G160+(SUM($G515:H515)))*I$9","v":0},{"$f":"IF(COUNT($H515:I515)>='RFM input'!$AA$7,0,($G160+(SUM($G515:I515)))*J$9)","v":0},{"$f":"IF(COUNT($H515:J515)>='RFM input'!$AA$7,0,($G160+(SUM($G515:J515)))*K$9)","v":0},{"$f":"IF(COUNT($H515:K515)>='RFM input'!$AA$7,0,($G160+(SUM($G515:K515)))*L$9)","v":0},{"$f":"IF(COUNT($H515:L515)>='RFM input'!$AA$7,0,($G160+(SUM($G515:L515)))*M$9)","v":0},{"$f":"IF(COUNT($H515:M515)>='RFM input'!$AA$7,0,($G160+(SUM($G515:M515)))*N$9)","v":0},{"$f":"IF(COUNT($H515:N515)>='RFM input'!$AA$7,0,($G160+(SUM($G515:N515)))*O$9)","v":0},{"$f":"IF(COUNT($H515:O515)>='RFM input'!$AA$7,0,($G160+(SUM($G515:O515)))*P$9)","v":0},{"$f":"IF(COUNT($H515:P515)>='RFM input'!$AA$7,0,($G160+(SUM($G515:P515)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H515:I515)='RFM input'!$AA$7,SUM($G515:I515)*I$7,0)","v":0},{"$f":"IF(COUNT($H515:J515)='RFM input'!$AA$7,SUM($G515:J515)*J$7,0)","v":0},{"$f":"IF(COUNT($H515:K515)='RFM input'!$AA$7,SUM($G515:K515)*K$7,0)","v":0},{"$f":"IF(COUNT($H515:L515)='RFM input'!$AA$7,SUM($G515:L515)*L$7,0)","v":0},{"$f":"IF(COUNT($H515:M515)='RFM input'!$AA$7,SUM($G515:M515)*M$7,0)","v":0},{"$f":"IF(COUNT($H515:N515)='RFM input'!$AA$7,SUM($G515:N515)*N$7,0)","v":0},{"$f":"IF(COUNT($H515:O515)='RFM input'!$AA$7,SUM($G515:O515)*O$7,0)","v":0},{"$f":"IF(COUNT($H515:P515)='RFM input'!$AA$7,SUM($G515:P515)*P$7,0)","v":0},{"$f":"IF(COUNT($H515:Q515)='RFM input'!$AA$7,SUM($G515:Q515)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"($G161+(SUM($G517:G517)))*H$9","v":0},{"$f":"($G161+(SUM($G517:H517)))*I$9","v":0},{"$f":"IF(COUNT($H517:I517)>='RFM input'!$AA$7,0,($G161+(SUM($G517:I517)))*J$9)","v":0},{"$f":"IF(COUNT($H517:J517)>='RFM input'!$AA$7,0,($G161+(SUM($G517:J517)))*K$9)","v":0},{"$f":"IF(COUNT($H517:K517)>='RFM input'!$AA$7,0,($G161+(SUM($G517:K517)))*L$9)","v":0},{"$f":"IF(COUNT($H517:L517)>='RFM input'!$AA$7,0,($G161+(SUM($G517:L517)))*M$9)","v":0},{"$f":"IF(COUNT($H517:M517)>='RFM input'!$AA$7,0,($G161+(SUM($G517:M517)))*N$9)","v":0},{"$f":"IF(COUNT($H517:N517)>='RFM input'!$AA$7,0,($G161+(SUM($G517:N517)))*O$9)","v":0},{"$f":"IF(COUNT($H517:O517)>='RFM input'!$AA$7,0,($G161+(SUM($G517:O517)))*P$9)","v":0},{"$f":"IF(COUNT($H517:P517)>='RFM input'!$AA$7,0,($G161+(SUM($G517:P517)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H517:I517)='RFM input'!$AA$7,SUM($G517:I517)*I$7,0)","v":0},{"$f":"IF(COUNT($H517:J517)='RFM input'!$AA$7,SUM($G517:J517)*J$7,0)","v":0},{"$f":"IF(COUNT($H517:K517)='RFM input'!$AA$7,SUM($G517:K517)*K$7,0)","v":0},{"$f":"IF(COUNT($H517:L517)='RFM input'!$AA$7,SUM($G517:L517)*L$7,0)","v":0},{"$f":"IF(COUNT($H517:M517)='RFM input'!$AA$7,SUM($G517:M517)*M$7,0)","v":0},{"$f":"IF(COUNT($H517:N517)='RFM input'!$AA$7,SUM($G517:N517)*N$7,0)","v":0},{"$f":"IF(COUNT($H517:O517)='RFM input'!$AA$7,SUM($G517:O517)*O$7,0)","v":0},{"$f":"IF(COUNT($H517:P517)='RFM input'!$AA$7,SUM($G517:P517)*P$7,0)","v":0},{"$f":"IF(COUNT($H517:Q517)='RFM input'!$AA$7,SUM($G517:Q517)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"($G162+(SUM($G519:G519)))*H$9","v":0},{"$f":"($G162+(SUM($G519:H519)))*I$9","v":0},{"$f":"IF(COUNT($H519:I519)>='RFM input'!$AA$7,0,($G162+(SUM($G519:I519)))*J$9)","v":0},{"$f":"IF(COUNT($H519:J519)>='RFM input'!$AA$7,0,($G162+(SUM($G519:J519)))*K$9)","v":0},{"$f":"IF(COUNT($H519:K519)>='RFM input'!$AA$7,0,($G162+(SUM($G519:K519)))*L$9)","v":0},{"$f":"IF(COUNT($H519:L519)>='RFM input'!$AA$7,0,($G162+(SUM($G519:L519)))*M$9)","v":0},{"$f":"IF(COUNT($H519:M519)>='RFM input'!$AA$7,0,($G162+(SUM($G519:M519)))*N$9)","v":0},{"$f":"IF(COUNT($H519:N519)>='RFM input'!$AA$7,0,($G162+(SUM($G519:N519)))*O$9)","v":0},{"$f":"IF(COUNT($H519:O519)>='RFM input'!$AA$7,0,($G162+(SUM($G519:O519)))*P$9)","v":0},{"$f":"IF(COUNT($H519:P519)>='RFM input'!$AA$7,0,($G162+(SUM($G519:P519)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H519:I519)='RFM input'!$AA$7,SUM($G519:I519)*I$7,0)","v":0},{"$f":"IF(COUNT($H519:J519)='RFM input'!$AA$7,SUM($G519:J519)*J$7,0)","v":0},{"$f":"IF(COUNT($H519:K519)='RFM input'!$AA$7,SUM($G519:K519)*K$7,0)","v":0},{"$f":"IF(COUNT($H519:L519)='RFM input'!$AA$7,SUM($G519:L519)*L$7,0)","v":0},{"$f":"IF(COUNT($H519:M519)='RFM input'!$AA$7,SUM($G519:M519)*M$7,0)","v":0},{"$f":"IF(COUNT($H519:N519)='RFM input'!$AA$7,SUM($G519:N519)*N$7,0)","v":0},{"$f":"IF(COUNT($H519:O519)='RFM input'!$AA$7,SUM($G519:O519)*O$7,0)","v":0},{"$f":"IF(COUNT($H519:P519)='RFM input'!$AA$7,SUM($G519:P519)*P$7,0)","v":0},{"$f":"IF(COUNT($H519:Q519)='RFM input'!$AA$7,SUM($G519:Q519)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"($G163+(SUM($G521:G521)))*H$9","v":0},{"$f":"($G163+(SUM($G521:H521)))*I$9","v":0},{"$f":"IF(COUNT($H521:I521)>='RFM input'!$AA$7,0,($G163+(SUM($G521:I521)))*J$9)","v":0},{"$f":"IF(COUNT($H521:J521)>='RFM input'!$AA$7,0,($G163+(SUM($G521:J521)))*K$9)","v":0},{"$f":"IF(COUNT($H521:K521)>='RFM input'!$AA$7,0,($G163+(SUM($G521:K521)))*L$9)","v":0},{"$f":"IF(COUNT($H521:L521)>='RFM input'!$AA$7,0,($G163+(SUM($G521:L521)))*M$9)","v":0},{"$f":"IF(COUNT($H521:M521)>='RFM input'!$AA$7,0,($G163+(SUM($G521:M521)))*N$9)","v":0},{"$f":"IF(COUNT($H521:N521)>='RFM input'!$AA$7,0,($G163+(SUM($G521:N521)))*O$9)","v":0},{"$f":"IF(COUNT($H521:O521)>='RFM input'!$AA$7,0,($G163+(SUM($G521:O521)))*P$9)","v":0},{"$f":"IF(COUNT($H521:P521)>='RFM input'!$AA$7,0,($G163+(SUM($G521:P521)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H521:I521)='RFM input'!$AA$7,SUM($G521:I521)*I$7,0)","v":0},{"$f":"IF(COUNT($H521:J521)='RFM input'!$AA$7,SUM($G521:J521)*J$7,0)","v":0},{"$f":"IF(COUNT($H521:K521)='RFM input'!$AA$7,SUM($G521:K521)*K$7,0)","v":0},{"$f":"IF(COUNT($H521:L521)='RFM input'!$AA$7,SUM($G521:L521)*L$7,0)","v":0},{"$f":"IF(COUNT($H521:M521)='RFM input'!$AA$7,SUM($G521:M521)*M$7,0)","v":0},{"$f":"IF(COUNT($H521:N521)='RFM input'!$AA$7,SUM($G521:N521)*N$7,0)","v":0},{"$f":"IF(COUNT($H521:O521)='RFM input'!$AA$7,SUM($G521:O521)*O$7,0)","v":0},{"$f":"IF(COUNT($H521:P521)='RFM input'!$AA$7,SUM($G521:P521)*P$7,0)","v":0},{"$f":"IF(COUNT($H521:Q521)='RFM input'!$AA$7,SUM($G521:Q521)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"($G164+(SUM($G523:G523)))*H$9","v":0},{"$f":"($G164+(SUM($G523:H523)))*I$9","v":0},{"$f":"IF(COUNT($H523:I523)>='RFM input'!$AA$7,0,($G164+(SUM($G523:I523)))*J$9)","v":0},{"$f":"IF(COUNT($H523:J523)>='RFM input'!$AA$7,0,($G164+(SUM($G523:J523)))*K$9)","v":0},{"$f":"IF(COUNT($H523:K523)>='RFM input'!$AA$7,0,($G164+(SUM($G523:K523)))*L$9)","v":0},{"$f":"IF(COUNT($H523:L523)>='RFM input'!$AA$7,0,($G164+(SUM($G523:L523)))*M$9)","v":0},{"$f":"IF(COUNT($H523:M523)>='RFM input'!$AA$7,0,($G164+(SUM($G523:M523)))*N$9)","v":0},{"$f":"IF(COUNT($H523:N523)>='RFM input'!$AA$7,0,($G164+(SUM($G523:N523)))*O$9)","v":0},{"$f":"IF(COUNT($H523:O523)>='RFM input'!$AA$7,0,($G164+(SUM($G523:O523)))*P$9)","v":0},{"$f":"IF(COUNT($H523:P523)>='RFM input'!$AA$7,0,($G164+(SUM($G523:P523)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H523:I523)='RFM input'!$AA$7,SUM($G523:I523)*I$7,0)","v":0},{"$f":"IF(COUNT($H523:J523)='RFM input'!$AA$7,SUM($G523:J523)*J$7,0)","v":0},{"$f":"IF(COUNT($H523:K523)='RFM input'!$AA$7,SUM($G523:K523)*K$7,0)","v":0},{"$f":"IF(COUNT($H523:L523)='RFM input'!$AA$7,SUM($G523:L523)*L$7,0)","v":0},{"$f":"IF(COUNT($H523:M523)='RFM input'!$AA$7,SUM($G523:M523)*M$7,0)","v":0},{"$f":"IF(COUNT($H523:N523)='RFM input'!$AA$7,SUM($G523:N523)*N$7,0)","v":0},{"$f":"IF(COUNT($H523:O523)='RFM input'!$AA$7,SUM($G523:O523)*O$7,0)","v":0},{"$f":"IF(COUNT($H523:P523)='RFM input'!$AA$7,SUM($G523:P523)*P$7,0)","v":0},{"$f":"IF(COUNT($H523:Q523)='RFM input'!$AA$7,SUM($G523:Q523)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"($G165+(SUM($G525:G525)))*H$9","v":0},{"$f":"($G165+(SUM($G525:H525)))*I$9","v":0},{"$f":"IF(COUNT($H525:I525)>='RFM input'!$AA$7,0,($G165+(SUM($G525:I525)))*J$9)","v":0},{"$f":"IF(COUNT($H525:J525)>='RFM input'!$AA$7,0,($G165+(SUM($G525:J525)))*K$9)","v":0},{"$f":"IF(COUNT($H525:K525)>='RFM input'!$AA$7,0,($G165+(SUM($G525:K525)))*L$9)","v":0},{"$f":"IF(COUNT($H525:L525)>='RFM input'!$AA$7,0,($G165+(SUM($G525:L525)))*M$9)","v":0},{"$f":"IF(COUNT($H525:M525)>='RFM input'!$AA$7,0,($G165+(SUM($G525:M525)))*N$9)","v":0},{"$f":"IF(COUNT($H525:N525)>='RFM input'!$AA$7,0,($G165+(SUM($G525:N525)))*O$9)","v":0},{"$f":"IF(COUNT($H525:O525)>='RFM input'!$AA$7,0,($G165+(SUM($G525:O525)))*P$9)","v":0},{"$f":"IF(COUNT($H525:P525)>='RFM input'!$AA$7,0,($G165+(SUM($G525:P525)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H525:I525)='RFM input'!$AA$7,SUM($G525:I525)*I$7,0)","v":0},{"$f":"IF(COUNT($H525:J525)='RFM input'!$AA$7,SUM($G525:J525)*J$7,0)","v":0},{"$f":"IF(COUNT($H525:K525)='RFM input'!$AA$7,SUM($G525:K525)*K$7,0)","v":0},{"$f":"IF(COUNT($H525:L525)='RFM input'!$AA$7,SUM($G525:L525)*L$7,0)","v":0},{"$f":"IF(COUNT($H525:M525)='RFM input'!$AA$7,SUM($G525:M525)*M$7,0)","v":0},{"$f":"IF(COUNT($H525:N525)='RFM input'!$AA$7,SUM($G525:N525)*N$7,0)","v":0},{"$f":"IF(COUNT($H525:O525)='RFM input'!$AA$7,SUM($G525:O525)*O$7,0)","v":0},{"$f":"IF(COUNT($H525:P525)='RFM input'!$AA$7,SUM($G525:P525)*P$7,0)","v":0},{"$f":"IF(COUNT($H525:Q525)='RFM input'!$AA$7,SUM($G525:Q525)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"($G166+(SUM($G527:G527)))*H$9","v":0},{"$f":"($G166+(SUM($G527:H527)))*I$9","v":0},{"$f":"IF(COUNT($H527:I527)>='RFM input'!$AA$7,0,($G166+(SUM($G527:I527)))*J$9)","v":0},{"$f":"IF(COUNT($H527:J527)>='RFM input'!$AA$7,0,($G166+(SUM($G527:J527)))*K$9)","v":0},{"$f":"IF(COUNT($H527:K527)>='RFM input'!$AA$7,0,($G166+(SUM($G527:K527)))*L$9)","v":0},{"$f":"IF(COUNT($H527:L527)>='RFM input'!$AA$7,0,($G166+(SUM($G527:L527)))*M$9)","v":0},{"$f":"IF(COUNT($H527:M527)>='RFM input'!$AA$7,0,($G166+(SUM($G527:M527)))*N$9)","v":0},{"$f":"IF(COUNT($H527:N527)>='RFM input'!$AA$7,0,($G166+(SUM($G527:N527)))*O$9)","v":0},{"$f":"IF(COUNT($H527:O527)>='RFM input'!$AA$7,0,($G166+(SUM($G527:O527)))*P$9)","v":0},{"$f":"IF(COUNT($H527:P527)>='RFM input'!$AA$7,0,($G166+(SUM($G527:P527)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H527:I527)='RFM input'!$AA$7,SUM($G527:I527)*I$7,0)","v":0},{"$f":"IF(COUNT($H527:J527)='RFM input'!$AA$7,SUM($G527:J527)*J$7,0)","v":0},{"$f":"IF(COUNT($H527:K527)='RFM input'!$AA$7,SUM($G527:K527)*K$7,0)","v":0},{"$f":"IF(COUNT($H527:L527)='RFM input'!$AA$7,SUM($G527:L527)*L$7,0)","v":0},{"$f":"IF(COUNT($H527:M527)='RFM input'!$AA$7,SUM($G527:M527)*M$7,0)","v":0},{"$f":"IF(COUNT($H527:N527)='RFM input'!$AA$7,SUM($G527:N527)*N$7,0)","v":0},{"$f":"IF(COUNT($H527:O527)='RFM input'!$AA$7,SUM($G527:O527)*O$7,0)","v":0},{"$f":"IF(COUNT($H527:P527)='RFM input'!$AA$7,SUM($G527:P527)*P$7,0)","v":0},{"$f":"IF(COUNT($H527:Q527)='RFM input'!$AA$7,SUM($G527:Q527)*Q$7,0)","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"($G167+(SUM($G529:G529)))*H$9","v":0},{"$f":"($G167+(SUM($G529:H529)))*I$9","v":0},{"$f":"IF(COUNT($H529:I529)>='RFM input'!$AA$7,0,($G167+(SUM($G529:I529)))*J$9)","v":0},{"$f":"IF(COUNT($H529:J529)>='RFM input'!$AA$7,0,($G167+(SUM($G529:J529)))*K$9)","v":0},{"$f":"IF(COUNT($H529:K529)>='RFM input'!$AA$7,0,($G167+(SUM($G529:K529)))*L$9)","v":0},{"$f":"IF(COUNT($H529:L529)>='RFM input'!$AA$7,0,($G167+(SUM($G529:L529)))*M$9)","v":0},{"$f":"IF(COUNT($H529:M529)>='RFM input'!$AA$7,0,($G167+(SUM($G529:M529)))*N$9)","v":0},{"$f":"IF(COUNT($H529:N529)>='RFM input'!$AA$7,0,($G167+(SUM($G529:N529)))*O$9)","v":0},{"$f":"IF(COUNT($H529:O529)>='RFM input'!$AA$7,0,($G167+(SUM($G529:O529)))*P$9)","v":0},{"$f":"IF(COUNT($H529:P529)>='RFM input'!$AA$7,0,($G167+(SUM($G529:P529)))*Q$9)","v":0}]
[null,null,"Sub-total (indexed)",null,null,null,null,null,{"$f":"IF(COUNT($H529:I529)='RFM input'!$AA$7,SUM($G529:I529)*I$7,0)","v":0},{"$f":"IF(COUNT($H529:J529)='RFM input'!$AA$7,SUM($G529:J529)*J$7,0)","v":0},{"$f":"IF(COUNT($H529:K529)='RFM input'!$AA$7,SUM($G529:K529)*K$7,0)","v":0},{"$f":"IF(COUNT($H529:L529)='RFM input'!$AA$7,SUM($G529:L529)*L$7,0)","v":0},{"$f":"IF(COUNT($H529:M529)='RFM input'!$AA$7,SUM($G529:M529)*M$7,0)","v":0},{"$f":"IF(COUNT($H529:N529)='RFM input'!$AA$7,SUM($G529:N529)*N$7,0)","v":0},{"$f":"IF(COUNT($H529:O529)='RFM input'!$AA$7,SUM($G529:O529)*O$7,0)","v":0},{"$f":"IF(COUNT($H529:P529)='RFM input'!$AA$7,SUM($G529:P529)*P$7,0)","v":0},{"$f":"IF(COUNT($H529:Q529)='RFM input'!$AA$7,SUM($G529:Q529)*Q$7,0)","v":0}]
[null,"Total Return at End of Regulatory Period (indexed)",null,null,null,null,null,null,{"$f":"IF(COUNT($H430:I430)='RFM input'!$AA$7,SUM($G430:I430)*I$7, 0)","v":0},{"$f":"IF(COUNT($H430:J430)='RFM input'!$AA$7,SUM($G430:J430)*J$7, 0)","v":0},{"$f":"IF(COUNT($H430:K430)='RFM input'!$AA$7,SUM($G430:K430)*K$7, 0)","v":0},{"$f":"IF(COUNT($H430:L430)='RFM input'!$AA$7,SUM($G430:L430)*L$7, 0)","v":-2.602426733619807},{"$f":"IF(COUNT($H430:M430)='RFM input'!$AA$7,SUM($G430:M430)*M$7, 0)","v":0},{"$f":"IF(COUNT($H430:N430)='RFM input'!$AA$7,SUM($G430:N430)*N$7, 0)","v":0},{"$f":"IF(COUNT($H430:O430)='RFM input'!$AA$7,SUM($G430:O430)*O$7, 0)","v":0},{"$f":"IF(COUNT($H430:P430)='RFM input'!$AA$7,SUM($G430:P430)*P$7, 0)","v":0},{"$f":"IF(COUNT($H430:Q430)='RFM input'!$AA$7,SUM($G430:Q430)*Q$7, 0)","v":0}]

{"sheet":"RAB roll forward","index":6,"n_rows":1605,"n_cols":20,"rows_kept":1605,"cut":false,"hidden":false,"merged":[[480,4,490,4],[493,4,503,4],[428,4,438,4],[441,4,451,4],[454,4,464,4],[467,4,477,4],[376,4,386,4],[389,4,399,4],[402,4,412,4],[415,4,425,4],[324,4,334,4],[337,4,347,4],[350,4,360,4],[363,4,373,4],[116,4,126,4],[129,4,139,4],[142,4,152,4],[155,4,165,4],[220,4,230,4],[233,4,243,4],[168,4,178,4],[181,4,191,4],[194,4,204,4],[207,4,217,4],[246,4,256,4],[259,4,269,4],[298,4,308,4],[311,4,321,4],[272,4,282,4],[285,4,295,4],[506,4,516,4],[519,4,529,4],[532,4,542,4],[545,4,555,4],[558,4,568,4],[571,4,581,4],[584,4,594,4],[597,4,607,4],[610,4,620,4],[623,4,633,4],[636,4,646,4],[649,4,659,4],[662,4,672,4],[675,4,685,4],[688,4,698,4],[701,4,711,4],[714,4,724,4],[727,4,737,4],[740,4,750,4],[753,4,763,4]]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Asset Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Aus Elec - Asset Roll Forward - TNSP RFM - version 3"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G60","v":"2011-12"},{"$f":"'RFM input'!H60","v":"2012-13"},{"$f":"'RFM input'!I60","v":"2013-14"},{"$f":"'RFM input'!J60","v":"2014-15"},{"$f":"'RFM input'!K60","v":"2015-16"},{"$f":"'RFM input'!L60","v":"2016-17"},{"$f":"'RFM input'!M60","v":"2017-18"},{"$f":"'RFM input'!N60","v":"2018-19"},{"$f":"'RFM input'!O60","v":"2019-20"},{"$f":"'RFM input'!P60","v":"2020-21"},{"$f":"'RFM input'!Q60","v":"2021-22"},{"$f":"IF(LEN(Q4)>4,CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1),Q4+1)","v":"2022-23"}]
[]
[null,null,"Actual CPI Inflation Rate",null,null,null,{"$f":"'RFM input'!G385","v":1.5846066779853007E-2},{"$f":"'RFM input'!H385","v":2.5025025025025016E-2},{"$f":"'RFM input'!I385","v":2.9296875E-2},{"$f":"'RFM input'!J385","v":1.7175572519083859E-2},{"$f":"'RFM input'!K385","v":0.02},{"$f":"'RFM input'!L385","v":0.02},{"$f":"'RFM input'!M385","v":0},{"$f":"'RFM input'!N385","v":0},{"$f":"'RFM input'!O385","v":0},{"$f":"'RFM input'!P385","v":0},{"$f":"'RFM input'!Q385","v":0}]
[null,null,"Actual CPI (one year lagged)",null,null,null,{"$f":"'RFM input'!G386","v":1},{"$f":"'RFM input'!H386","v":1.015846066779853},{"$f":"'RFM input'!I386","v":1.041267640022592},{"$f":"'RFM input'!J386","v":1.0717735279138789},{"$f":"'RFM input'!K386","v":1.090181851866598},{"$f":"'RFM input'!L386","v":1.11198548890393},{"$f":"'RFM input'!M386","v":1.1342251986820087},{"$f":"'RFM input'!N386","v":1.1342251986820087},{"$f":"'RFM input'!O386","v":1.1342251986820087},{"$f":"'RFM input'!P386","v":1.1342251986820087},{"$f":"'RFM input'!Q386","v":1.1342251986820087}]
[]
[null,null,{"$f":"\"Asset Values ($m Real \"&G4&\")\"","v":"Asset Values ($m Real 2011-12)"}]
[]
[null,null,"Real Actual Net Capex - As Incurred",null,null,null,null,{"$f":"SUM(H12:H61)","v":29.324586190699002},{"$f":"SUM(I12:I61)","v":28.668206023000408},27.68773926214169,27.257981932466723,26.723511698496779,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,{"$f":"'RFM input'!H169*(1+vanilla1)^0.5","v":10.111926272654829},{"$f":"'RFM input'!I169*(1+vanilla2)^0.5","v":9.8855882837932452},{"$f":"'RFM input'!J169*(1+vanilla3)^0.5","v":9.5474962972902393},{"$f":"'RFM input'!K169*(1+vanilla4)^0.5","v":9.399304114643698},{"$f":"'RFM input'!L169*(1+vanilla5)^0.5","v":9.2150040339644068},{"$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,{"$f":"Asset2","v":"Substations"},null,null,null,{"$f":"'RFM input'!H170*(1+vanilla1)^0.5","v":9.1007336453893455},{"$f":"'RFM input'!I170*(1+vanilla2)^0.5","v":8.8970294554139198},{"$f":"'RFM input'!J170*(1+vanilla3)^0.5","v":8.5927466675612134},{"$f":"'RFM input'!K170*(1+vanilla4)^0.5","v":8.4593737031793275},{"$f":"'RFM input'!L170*(1+vanilla5)^0.5","v":8.293503630567967},{"$f":"'RFM input'!M170*(1+vanilla6)^0.5","v":0},{"$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":"Asset3","v":"Easements"},null,null,null,{"$f":"'RFM input'!H171*(1+vanilla1)^0.5","v":10.111926272654829},{"$f":"'RFM input'!I171*(1+vanilla2)^0.5","v":9.8855882837932452},{"$f":"'RFM input'!J171*(1+vanilla3)^0.5","v":9.5474962972902393},{"$f":"'RFM input'!K171*(1+vanilla4)^0.5","v":9.399304114643698},{"$f":"'RFM input'!L171*(1+vanilla5)^0.5","v":9.2150040339644068},{"$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,{"$f":"Asset4","v":0},null,null,null,{"$f":"'RFM input'!H172*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I172*(1+vanilla2)^0.5","v":0},{"$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},{"$f":"'RFM input'!M172*(1+vanilla6)^0.5","v":0},{"$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},{"$f":"'RFM input'!Q172*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,null,{"$f":"'RFM input'!H173*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I173*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J173*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K173*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L173*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M173*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N173*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O173*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P173*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q173*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,null,{"$f":"'RFM input'!H174*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I174*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J174*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K174*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L174*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M174*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N174*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O174*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P174*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q174*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"'RFM input'!H175*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I175*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J175*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K175*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L175*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M175*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N175*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O175*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P175*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q175*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"'RFM input'!H176*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I176*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J176*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K176*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L176*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M176*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N176*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O176*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P176*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q176*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"'RFM input'!H177*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I177*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J177*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K177*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L177*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M177*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N177*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O177*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P177*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q177*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"'RFM input'!H178*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I178*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J178*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K178*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L178*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M178*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N178*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O178*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P178*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q178*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"'RFM input'!H179*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I179*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J179*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K179*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L179*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M179*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N179*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O179*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P179*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q179*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"'RFM input'!H180*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I180*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J180*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K180*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L180*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M180*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N180*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O180*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P180*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q180*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"'RFM input'!H181*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I181*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J181*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K181*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L181*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M181*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N181*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O181*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P181*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q181*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"'RFM input'!H182*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I182*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J182*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K182*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L182*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M182*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N182*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O182*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P182*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q182*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"'RFM input'!H183*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I183*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J183*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K183*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L183*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M183*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N183*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O183*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P183*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q183*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!H184*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I184*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J184*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K184*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L184*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M184*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N184*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O184*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P184*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q184*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!H185*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I185*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J185*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K185*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L185*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M185*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N185*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O185*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P185*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q185*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!H186*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I186*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J186*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K186*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L186*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M186*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N186*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O186*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P186*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q186*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!H187*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I187*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J187*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K187*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L187*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M187*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N187*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O187*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P187*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q187*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!H188*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I188*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J188*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K188*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L188*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M188*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N188*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O188*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P188*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q188*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!H189*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I189*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J189*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K189*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L189*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M189*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N189*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O189*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P189*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q189*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!H190*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I190*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J190*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K190*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L190*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M190*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N190*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O190*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P190*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q190*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!H191*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I191*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J191*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K191*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L191*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M191*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N191*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O191*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P191*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q191*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!H192*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I192*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J192*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K192*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L192*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M192*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N192*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O192*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P192*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q192*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!H193*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I193*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J193*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K193*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L193*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M193*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N193*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O193*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P193*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q193*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!H194*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I194*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J194*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K194*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L194*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M194*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N194*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O194*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P194*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q194*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!H195*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I195*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J195*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K195*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L195*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M195*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N195*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O195*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P195*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q195*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!H196*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I196*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J196*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K196*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L196*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M196*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N196*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O196*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P196*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q196*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!H197*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I197*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J197*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K197*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L197*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M197*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N197*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O197*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P197*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q197*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!H198*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I198*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J198*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K198*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L198*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M198*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N198*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O198*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P198*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q198*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!H199*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I199*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J199*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K199*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L199*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M199*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N199*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O199*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P199*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q199*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!H200*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I200*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J200*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K200*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L200*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M200*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N200*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O200*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P200*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q200*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!H201*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I201*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J201*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K201*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L201*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M201*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N201*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O201*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P201*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q201*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!H202*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I202*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J202*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K202*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L202*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M202*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N202*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O202*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P202*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q202*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!H203*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I203*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J203*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K203*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L203*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M203*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N203*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O203*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P203*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q203*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!H204*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I204*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J204*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K204*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L204*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M204*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N204*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O204*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P204*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q204*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!H205*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I205*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J205*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K205*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L205*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M205*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N205*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O205*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P205*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q205*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!H206*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I206*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J206*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K206*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L206*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M206*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N206*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O206*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P206*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q206*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!H207*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I207*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J207*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K207*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L207*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M207*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N207*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O207*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P207*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q207*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!H208*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I208*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J208*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K208*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L208*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M208*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N208*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O208*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P208*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q208*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!H209*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I209*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J209*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K209*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L209*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M209*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N209*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O209*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P209*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q209*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!H210*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I210*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J210*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K210*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L210*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M210*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N210*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O210*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P210*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q210*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!H211*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I211*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J211*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K211*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L211*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M211*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N211*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O211*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P211*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q211*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!H212*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I212*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J212*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K212*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L212*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M212*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N212*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O212*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P212*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q212*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!H213*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I213*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J213*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K213*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L213*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M213*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N213*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O213*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P213*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q213*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!H214*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I214*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J214*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K214*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L214*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M214*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N214*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O214*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P214*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q214*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!H215*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I215*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J215*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K215*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L215*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M215*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N215*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O215*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P215*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q215*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!H216*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I216*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J216*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K216*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L216*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M216*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N216*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O216*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P216*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q216*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!H217*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I217*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J217*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K217*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L217*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M217*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N217*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O217*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P217*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q217*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!H218*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I218*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J218*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K218*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L218*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M218*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N218*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O218*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P218*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q218*(1+vanilla10)^0.5","v":0}]
[]
[null,null,"Real Actual Net Capex - As Commissioned",null,null,null,null,{"$f":"SUM(H64:H113)","v":34.380549327026415},{"$f":"SUM(I64:I113)","v":33.611000164897035},32.461487410786809,31.957633989788569,31.331013715478989,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,{"$f":"'RFM input'!H331*(1+vanilla1)^0.5","v":10.111926272654829},{"$f":"'RFM input'!I331*(1+vanilla2)^0.5","v":9.8855882837932452},{"$f":"'RFM input'!J331*(1+vanilla3)^0.5","v":9.5474962972902393},{"$f":"'RFM input'!K331*(1+vanilla4)^0.5","v":9.399304114643698},{"$f":"'RFM input'!L331*(1+vanilla5)^0.5","v":9.2150040339644068},{"$f":"'RFM input'!M331*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N331*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O331*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P331*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q331*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,null,{"$f":"'RFM input'!H332*(1+vanilla1)^0.5","v":9.1007336453893455},{"$f":"'RFM input'!I332*(1+vanilla2)^0.5","v":8.8970294554139198},{"$f":"'RFM input'!J332*(1+vanilla3)^0.5","v":8.5927466675612134},{"$f":"'RFM input'!K332*(1+vanilla4)^0.5","v":8.4593737031793275},{"$f":"'RFM input'!L332*(1+vanilla5)^0.5","v":8.293503630567967},{"$f":"'RFM input'!M332*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N332*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O332*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P332*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q332*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,null,{"$f":"'RFM input'!H333*(1+vanilla1)^0.5","v":15.167889408982244},{"$f":"'RFM input'!I333*(1+vanilla2)^0.5","v":14.828382425689867},{"$f":"'RFM input'!J333*(1+vanilla3)^0.5","v":14.321244445935358},{"$f":"'RFM input'!K333*(1+vanilla4)^0.5","v":14.098956171965543},{"$f":"'RFM input'!L333*(1+vanilla5)^0.5","v":13.822506050946613},{"$f":"'RFM input'!M333*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N333*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O333*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P333*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q333*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,null,{"$f":"'RFM input'!H334*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I334*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J334*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K334*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L334*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M334*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N334*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O334*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P334*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q334*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,null,{"$f":"'RFM input'!H335*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I335*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J335*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K335*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L335*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M335*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N335*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O335*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P335*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q335*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,null,{"$f":"'RFM input'!H336*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I336*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J336*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K336*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L336*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M336*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N336*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O336*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P336*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q336*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"'RFM input'!H337*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I337*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J337*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K337*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L337*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M337*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N337*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O337*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P337*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q337*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"'RFM input'!H338*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I338*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J338*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K338*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L338*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M338*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N338*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O338*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P338*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q338*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"'RFM input'!H339*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I339*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J339*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K339*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L339*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M339*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N339*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O339*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P339*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q339*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"'RFM input'!H340*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I340*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J340*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K340*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L340*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M340*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N340*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O340*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P340*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q340*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"'RFM input'!H341*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I341*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J341*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K341*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L341*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M341*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N341*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O341*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P341*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q341*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"'RFM input'!H342*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I342*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J342*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K342*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L342*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M342*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N342*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O342*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P342*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q342*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"'RFM input'!H343*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I343*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J343*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K343*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L343*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M343*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N343*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O343*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P343*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q343*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"'RFM input'!H344*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I344*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J344*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K344*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L344*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M344*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N344*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O344*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P344*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q344*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"'RFM input'!H345*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I345*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J345*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K345*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L345*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M345*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N345*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O345*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P345*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q345*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"'RFM input'!H346*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I346*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J346*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K346*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L346*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M346*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N346*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O346*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P346*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q346*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"'RFM input'!H347*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I347*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J347*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K347*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L347*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M347*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N347*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O347*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P347*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q347*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"'RFM input'!H348*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I348*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J348*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K348*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L348*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M348*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N348*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O348*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P348*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q348*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"'RFM input'!H349*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I349*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J349*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K349*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L349*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M349*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N349*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O349*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P349*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q349*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"'RFM input'!H350*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I350*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J350*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K350*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L350*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M350*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N350*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O350*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P350*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q350*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"'RFM input'!H351*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I351*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J351*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K351*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L351*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M351*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N351*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O351*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P351*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q351*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"'RFM input'!H352*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I352*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J352*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K352*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L352*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M352*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N352*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O352*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P352*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q352*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"'RFM input'!H353*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I353*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J353*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K353*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L353*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M353*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N353*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O353*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P353*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q353*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"'RFM input'!H354*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I354*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J354*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K354*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L354*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M354*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N354*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O354*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P354*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q354*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"'RFM input'!H355*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I355*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J355*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K355*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L355*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M355*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N355*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O355*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P355*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q355*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"'RFM input'!H356*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I356*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J356*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K356*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L356*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M356*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N356*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O356*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P356*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q356*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"'RFM input'!H357*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I357*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J357*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K357*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L357*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M357*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N357*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O357*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P357*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q357*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"'RFM input'!H358*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I358*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J358*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K358*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L358*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M358*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N358*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O358*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P358*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q358*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"'RFM input'!H359*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I359*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J359*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K359*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L359*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M359*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N359*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O359*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P359*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q359*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"'RFM input'!H360*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I360*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J360*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K360*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L360*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M360*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N360*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O360*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P360*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q360*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"'RFM input'!H361*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I361*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J361*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K361*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L361*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M361*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N361*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O361*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P361*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q361*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"'RFM input'!H362*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I362*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J362*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K362*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L362*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M362*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N362*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O362*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P362*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q362*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"'RFM input'!H363*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I363*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J363*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K363*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L363*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M363*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N363*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O363*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P363*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q363*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"'RFM input'!H364*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I364*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J364*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K364*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L364*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M364*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N364*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O364*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P364*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q364*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"'RFM input'!H365*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I365*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J365*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K365*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L365*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M365*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N365*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O365*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P365*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q365*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"'RFM input'!H366*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I366*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J366*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K366*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L366*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M366*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N366*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O366*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P366*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q366*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"'RFM input'!H367*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I367*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J367*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K367*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L367*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M367*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N367*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O367*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P367*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q367*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"'RFM input'!H368*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I368*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J368*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K368*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L368*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M368*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N368*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O368*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P368*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q368*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"'RFM input'!H369*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I369*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J369*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K369*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L369*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M369*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N369*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O369*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P369*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q369*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"'RFM input'!H370*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I370*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J370*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K370*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L370*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M370*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N370*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O370*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P370*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q370*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"'RFM input'!H371*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I371*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J371*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K371*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L371*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M371*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N371*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O371*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P371*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q371*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"'RFM input'!H372*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I372*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J372*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K372*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L372*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M372*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N372*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O372*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P372*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q372*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"'RFM input'!H373*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I373*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J373*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K373*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L373*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M373*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N373*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O373*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P373*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q373*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"'RFM input'!H374*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I374*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J374*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K374*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L374*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M374*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N374*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O374*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P374*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q374*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"'RFM input'!H375*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I375*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J375*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K375*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L375*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M375*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N375*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O375*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P375*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q375*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"'RFM input'!H376*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I376*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J376*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K376*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L376*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M376*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N376*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O376*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P376*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q376*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"'RFM input'!H377*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I377*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J377*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K377*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L377*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M377*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N377*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O377*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P377*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q377*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"'RFM input'!H378*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I378*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J378*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K378*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L378*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M378*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N378*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O378*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P378*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q378*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"'RFM input'!H379*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I379*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J379*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K379*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L379*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M379*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N379*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O379*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P379*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q379*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"'RFM input'!H380*(1+vanilla1)^0.5","v":0},{"$f":"'RFM input'!I380*(1+vanilla2)^0.5","v":0},{"$f":"'RFM input'!J380*(1+vanilla3)^0.5","v":0},{"$f":"'RFM input'!K380*(1+vanilla4)^0.5","v":0},{"$f":"'RFM input'!L380*(1+vanilla5)^0.5","v":0},{"$f":"'RFM input'!M380*(1+vanilla6)^0.5","v":0},{"$f":"'RFM input'!N380*(1+vanilla7)^0.5","v":0},{"$f":"'RFM input'!O380*(1+vanilla8)^0.5","v":0},{"$f":"'RFM input'!P380*(1+vanilla9)^0.5","v":0},{"$f":"'RFM input'!Q380*(1+vanilla10)^0.5","v":0}]
[]
[null,null,{"$f":"\"Real \"&'RFM input'!$G$397& \" Straight-line Depreciation\"","v":"Real Actual Straight-line Depreciation"},null,null,null,null,{"$f":"H128+H141+H154+H167+H180+H193+H206+H219+H232+H245+H258+H271+H284+H297+H310+H323+H336+H349+H362+H375+H388+H401+H414+H427+H440+H453+H466+H479+H492+H505+H518+H531+H544+H557+H570+H583+H596+H609+H622+H635+H648+H661+H674+H687+H700+H713+H726+H739+H752+H765","v":-72.966666666666669},{"$f":"I128+I141+I154+I167+I180+I193+I206+I219+I232+I245+I258+I271+I284+I297+I310+I323+I336+I349+I362+I375+I388+I401+I414+I427+I440+I453+I466+I479+I492+I505+I518+I531+I544+I557+I570+I583+I596+I609+I622+I635+I648+I661+I674+I687+I700+I713+I726+I739+I752+I765","v":-73.396423533254492},-73.816561035315701,-74.222329627950529,-74.621800052822891,0,{"$f":"N128+N141+N154+N167+N180+N193+N206+N219+N232+N245+N258+N271+N284+N297+N310+N323+N336+N349+N362+N375+N388+N401+N414+N427+N440+N453+N466+N479+N492+N505+N518+N531+N544+N557+N570+N583+N596+N609+N622+N635+N648+N661+N674+N687+N700+N713+N726+N739+N752+N765","v":0},0,0,0]
[null,null,{"$f":"Asset1","v":"Transmission lines"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A1remlife,A1value-SUM($G116:G116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":37.166666666666664},{"$f":"IF(I$3>A1remlife,A1value-SUM($G116:H116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":37.166666666666664},{"$f":"IF(J$3>A1remlife,A1value-SUM($G116:I116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":37.166666666666664},{"$f":"IF(K$3>A1remlife,A1value-SUM($G116:J116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":37.166666666666664},{"$f":"IF(L$3>A1remlife,A1value-SUM($G116:K116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":37.166666666666664},{"$f":"IF(M$3>A1remlife,A1value-SUM($G116:L116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":37.166666666666664},{"$f":"IF(N$3>A1remlife,A1value-SUM($G116:M116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":37.166666666666664},{"$f":"IF(O$3>A1remlife,A1value-SUM($G116:N116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":37.166666666666664},{"$f":"IF(P$3>A1remlife,A1value-SUM($G116:O116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":37.166666666666664},{"$f":"IF(Q$3>A1remlife,A1value-SUM($G116:P116),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":37.166666666666664}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:H118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0.20223852545309659},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:I118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0.20223852545309659},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:J118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0.20223852545309659},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:K118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0.20223852545309659},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:L118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0.20223852545309659},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:M118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0.20223852545309659},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:N118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0.20223852545309659},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:O118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0.20223852545309659},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F118),('RFM input'!$H$331*(1+vanilla1)^0.5)-SUM($H118:P118),('RFM input'!$H$331*(1+vanilla1)^0.5)/A1stdlife))","v":0.20223852545309659}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:I119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":0.1977117656758649},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:J119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":0.1977117656758649},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:K119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":0.1977117656758649},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:L119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":0.1977117656758649},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:M119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":0.1977117656758649},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:N119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":0.1977117656758649},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:O119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":0.1977117656758649},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F119),('RFM input'!$I$331*(1+vanilla2)^0.5)-SUM($I119:P119),('RFM input'!$I$331*(1+vanilla2)^0.5)/A1stdlife))","v":0.1977117656758649}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:J120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":0.19094992594580479},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:K120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":0.19094992594580479},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:L120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":0.19094992594580479},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:M120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":0.19094992594580479},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:N120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":0.19094992594580479},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:O120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":0.19094992594580479},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F120),('RFM input'!$J$331*(1+vanilla3)^0.5)-SUM($J120:P120),('RFM input'!$J$331*(1+vanilla3)^0.5)/A1stdlife))","v":0.19094992594580479}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:K121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0.18798608229287395},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:L121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0.18798608229287395},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:M121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0.18798608229287395},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:N121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0.18798608229287395},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:O121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0.18798608229287395},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F121),('RFM input'!$K$331*(1+vanilla4)^0.5)-SUM($K121:P121),('RFM input'!$K$331*(1+vanilla4)^0.5)/A1stdlife))","v":0.18798608229287395}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:L122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0.18430008067928813},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:M122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0.18430008067928813},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:N122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0.18430008067928813},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:O122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0.18430008067928813},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F122),('RFM input'!$L$331*(1+vanilla5)^0.5)-SUM($L122:P122),('RFM input'!$L$331*(1+vanilla5)^0.5)/A1stdlife))","v":0.18430008067928813}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F123),('RFM input'!$M$331*(1+vanilla6)^0.5)-SUM($M123:M123),('RFM input'!$M$331*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F123),('RFM input'!$M$331*(1+vanilla6)^0.5)-SUM($M123:N123),('RFM input'!$M$331*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F123),('RFM input'!$M$331*(1+vanilla6)^0.5)-SUM($M123:O123),('RFM input'!$M$331*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F123),('RFM input'!$M$331*(1+vanilla6)^0.5)-SUM($M123:P123),('RFM input'!$M$331*(1+vanilla6)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F124),('RFM input'!$N$331*(1+vanilla7)^0.5)-SUM($N124:N124),('RFM input'!$N$331*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F124),('RFM input'!$N$331*(1+vanilla7)^0.5)-SUM($N124:O124),('RFM input'!$N$331*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F124),('RFM input'!$N$331*(1+vanilla7)^0.5)-SUM($N124:P124),('RFM input'!$N$331*(1+vanilla7)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F125),('RFM input'!$O$331*(1+vanilla8)^0.5)-SUM($O125:O125),('RFM input'!$O$331*(1+vanilla8)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F125),('RFM input'!$O$331*(1+vanilla8)^0.5)-SUM($O125:P125),('RFM input'!$O$331*(1+vanilla8)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F126),('RFM input'!$P$331*(1+vanilla9)^0.5)-SUM($P126:P126),('RFM input'!$P$331*(1+vanilla9)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H401,-SUM(H116:H127))","v":-37.166666666666664},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I401,-SUM(I116:I127))","v":-37.368905192119762},{"$f":"IF(COUNT($H128:I128)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J401,-SUM(J116:J127)))","v":-37.566616957795624},{"$f":"IF(COUNT($H128:J128)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K401,-SUM(K116:K127)))","v":-37.757566883741426},{"$f":"IF(COUNT($H128:K128)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L401,-SUM(L116:L127)))","v":-37.945552966034299},{"$f":"IF(COUNT($H128:L128)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M401,-SUM(M116:M127)))","v":0},{"$f":"IF(COUNT($H128:M128)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N401,-SUM(N116:N127)))","v":0},{"$f":"IF(COUNT($H128:N128)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O401,-SUM(O116:O127)))","v":0},{"$f":"IF(COUNT($H128:O128)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P401,-SUM(P116:P127)))","v":0},{"$f":"IF(COUNT($H128:P128)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q401,-SUM(Q116:Q127)))","v":0}]
[null,null,{"$f":"Asset2","v":"Substations"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A2remlife,A2value-SUM($G129:G129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":35.799999999999997},{"$f":"IF(I$3>A2remlife,A2value-SUM($G129:H129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":35.799999999999997},{"$f":"IF(J$3>A2remlife,A2value-SUM($G129:I129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":35.799999999999997},{"$f":"IF(K$3>A2remlife,A2value-SUM($G129:J129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":35.799999999999997},{"$f":"IF(L$3>A2remlife,A2value-SUM($G129:K129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":35.799999999999997},{"$f":"IF(M$3>A2remlife,A2value-SUM($G129:L129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":35.799999999999997},{"$f":"IF(N$3>A2remlife,A2value-SUM($G129:M129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":35.799999999999997},{"$f":"IF(O$3>A2remlife,A2value-SUM($G129:N129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":35.799999999999997},{"$f":"IF(P$3>A2remlife,A2value-SUM($G129:O129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":35.799999999999997},{"$f":"IF(Q$3>A2remlife,A2value-SUM($G129:P129),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":35.799999999999997}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:H131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.22751834113473363},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:I131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.22751834113473363},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:J131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.22751834113473363},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:K131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.22751834113473363},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:L131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.22751834113473363},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:M131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.22751834113473363},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:N131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.22751834113473363},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:O131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.22751834113473363},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F131),('RFM input'!$H$332*(1+vanilla1)^0.5)-SUM($H131:P131),('RFM input'!$H$332*(1+vanilla1)^0.5)/A2stdlife))","v":0.22751834113473363}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:I132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.22242573638534799},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:J132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.22242573638534799},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:K132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.22242573638534799},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:L132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.22242573638534799},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:M132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.22242573638534799},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:N132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.22242573638534799},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:O132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.22242573638534799},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F132),('RFM input'!$I$332*(1+vanilla2)^0.5)-SUM($I132:P132),('RFM input'!$I$332*(1+vanilla2)^0.5)/A2stdlife))","v":0.22242573638534799}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:J133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":0.21481866668903032},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:K133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":0.21481866668903032},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:L133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":0.21481866668903032},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:M133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":0.21481866668903032},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:N133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":0.21481866668903032},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:O133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":0.21481866668903032},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F133),('RFM input'!$J$332*(1+vanilla3)^0.5)-SUM($J133:P133),('RFM input'!$J$332*(1+vanilla3)^0.5)/A2stdlife))","v":0.21481866668903032}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:K134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0.21148434257948318},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:L134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0.21148434257948318},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:M134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0.21148434257948318},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:N134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0.21148434257948318},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:O134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0.21148434257948318},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F134),('RFM input'!$K$332*(1+vanilla4)^0.5)-SUM($K134:P134),('RFM input'!$K$332*(1+vanilla4)^0.5)/A2stdlife))","v":0.21148434257948318}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:L135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0.20733759076419916},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:M135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0.20733759076419916},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:N135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0.20733759076419916},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:O135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0.20733759076419916},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F135),('RFM input'!$L$332*(1+vanilla5)^0.5)-SUM($L135:P135),('RFM input'!$L$332*(1+vanilla5)^0.5)/A2stdlife))","v":0.20733759076419916}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F136),('RFM input'!$M$332*(1+vanilla6)^0.5)-SUM($M136:M136),('RFM input'!$M$332*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F136),('RFM input'!$M$332*(1+vanilla6)^0.5)-SUM($M136:N136),('RFM input'!$M$332*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F136),('RFM input'!$M$332*(1+vanilla6)^0.5)-SUM($M136:O136),('RFM input'!$M$332*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F136),('RFM input'!$M$332*(1+vanilla6)^0.5)-SUM($M136:P136),('RFM input'!$M$332*(1+vanilla6)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F137),('RFM input'!$N$332*(1+vanilla7)^0.5)-SUM($N137:N137),('RFM input'!$N$332*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F137),('RFM input'!$N$332*(1+vanilla7)^0.5)-SUM($N137:O137),('RFM input'!$N$332*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F137),('RFM input'!$N$332*(1+vanilla7)^0.5)-SUM($N137:P137),('RFM input'!$N$332*(1+vanilla7)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F138),('RFM input'!$O$332*(1+vanilla8)^0.5)-SUM($O138:O138),('RFM input'!$O$332*(1+vanilla8)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F138),('RFM input'!$O$332*(1+vanilla8)^0.5)-SUM($O138:P138),('RFM input'!$O$332*(1+vanilla8)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F139),('RFM input'!$P$332*(1+vanilla9)^0.5)-SUM($P139:P139),('RFM input'!$P$332*(1+vanilla9)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H402,-SUM(H129:H140))","v":-35.799999999999997},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I402,-SUM(I129:I140))","v":-36.02751834113473},{"$f":"IF(COUNT($H141:I141)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J402,-SUM(J129:J140)))","v":-36.249944077520077},{"$f":"IF(COUNT($H141:J141)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K402,-SUM(K129:K140)))","v":-36.464762744209104},{"$f":"IF(COUNT($H141:K141)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L402,-SUM(L129:L140)))","v":-36.676247086788585},{"$f":"IF(COUNT($H141:L141)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M402,-SUM(M129:M140)))","v":0},{"$f":"IF(COUNT($H141:M141)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N402,-SUM(N129:N140)))","v":0},{"$f":"IF(COUNT($H141:N141)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O402,-SUM(O129:O140)))","v":0},{"$f":"IF(COUNT($H141:O141)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P402,-SUM(P129:P140)))","v":0},{"$f":"IF(COUNT($H141:P141)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q402,-SUM(Q129:Q140)))","v":0}]
[null,null,{"$f":"Asset3","v":"Easements"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A3remlife,A3value-SUM($G142:G142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(I$3>A3remlife,A3value-SUM($G142:H142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(J$3>A3remlife,A3value-SUM($G142:I142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(K$3>A3remlife,A3value-SUM($G142:J142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(L$3>A3remlife,A3value-SUM($G142:K142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(M$3>A3remlife,A3value-SUM($G142:L142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(N$3>A3remlife,A3value-SUM($G142:M142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(O$3>A3remlife,A3value-SUM($G142:N142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(P$3>A3remlife,A3value-SUM($G142:O142),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":"n/a"},{"$f":"IF(Q$3>A3remlife,A3value-SUM($G142:P142),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$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:H144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:I144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:J144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:K144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:L144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:M144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:N144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:O144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F144),('RFM input'!$H$333*(1+vanilla1)^0.5)-SUM($H144:P144),('RFM input'!$H$333*(1+vanilla1)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:I145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:J145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:K145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:L145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:M145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:N145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:O145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F145),('RFM input'!$I$333*(1+vanilla2)^0.5)-SUM($I145:P145),('RFM input'!$I$333*(1+vanilla2)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:J146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:K146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:L146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:M146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:N146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:O146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F146),('RFM input'!$J$333*(1+vanilla3)^0.5)-SUM($J146:P146),('RFM input'!$J$333*(1+vanilla3)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:K147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:L147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:M147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:N147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:O147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F147),('RFM input'!$K$333*(1+vanilla4)^0.5)-SUM($K147:P147),('RFM input'!$K$333*(1+vanilla4)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:L148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:M148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:N148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:O148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F148),('RFM input'!$L$333*(1+vanilla5)^0.5)-SUM($L148:P148),('RFM input'!$L$333*(1+vanilla5)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F149),('RFM input'!$M$333*(1+vanilla6)^0.5)-SUM($M149:M149),('RFM input'!$M$333*(1+vanilla6)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F149),('RFM input'!$M$333*(1+vanilla6)^0.5)-SUM($M149:N149),('RFM input'!$M$333*(1+vanilla6)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F149),('RFM input'!$M$333*(1+vanilla6)^0.5)-SUM($M149:O149),('RFM input'!$M$333*(1+vanilla6)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F149),('RFM input'!$M$333*(1+vanilla6)^0.5)-SUM($M149:P149),('RFM input'!$M$333*(1+vanilla6)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F150),('RFM input'!$N$333*(1+vanilla7)^0.5)-SUM($N150:N150),('RFM input'!$N$333*(1+vanilla7)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F150),('RFM input'!$N$333*(1+vanilla7)^0.5)-SUM($N150:O150),('RFM input'!$N$333*(1+vanilla7)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F150),('RFM input'!$N$333*(1+vanilla7)^0.5)-SUM($N150:P150),('RFM input'!$N$333*(1+vanilla7)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F151),('RFM input'!$O$333*(1+vanilla8)^0.5)-SUM($O151:O151),('RFM input'!$O$333*(1+vanilla8)^0.5)/A3stdlife))","v":"n/a"},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F151),('RFM input'!$O$333*(1+vanilla8)^0.5)-SUM($O151:P151),('RFM input'!$O$333*(1+vanilla8)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F152),('RFM input'!$P$333*(1+vanilla9)^0.5)-SUM($P152:P152),('RFM input'!$P$333*(1+vanilla9)^0.5)/A3stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H403,-SUM(H142:H153))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I403,-SUM(I142:I153))","v":0},{"$f":"IF(COUNT($H154:I154)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J403,-SUM(J142:J153)))","v":0},{"$f":"IF(COUNT($H154:J154)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K403,-SUM(K142:K153)))","v":0},{"$f":"IF(COUNT($H154:K154)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L403,-SUM(L142:L153)))","v":0},{"$f":"IF(COUNT($H154:L154)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M403,-SUM(M142:M153)))","v":0},{"$f":"IF(COUNT($H154:M154)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N403,-SUM(N142:N153)))","v":0},{"$f":"IF(COUNT($H154:N154)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O403,-SUM(O142:O153)))","v":0},{"$f":"IF(COUNT($H154:O154)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P403,-SUM(P142:P153)))","v":0},{"$f":"IF(COUNT($H154:P154)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q403,-SUM(Q142:Q153)))","v":0}]
[null,null,{"$f":"Asset4","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A4remlife,A4value-SUM($G155:G155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(I$3>A4remlife,A4value-SUM($G155:H155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(J$3>A4remlife,A4value-SUM($G155:I155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(K$3>A4remlife,A4value-SUM($G155:J155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(L$3>A4remlife,A4value-SUM($G155:K155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(M$3>A4remlife,A4value-SUM($G155:L155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(N$3>A4remlife,A4value-SUM($G155:M155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(O$3>A4remlife,A4value-SUM($G155:N155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(P$3>A4remlife,A4value-SUM($G155:O155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(Q$3>A4remlife,A4value-SUM($G155:P155),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:H157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:I157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:J157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:K157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:L157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:M157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:N157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:O157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F157),('RFM input'!$H$334*(1+vanilla1)^0.5)-SUM($H157:P157),('RFM input'!$H$334*(1+vanilla1)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:I158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:J158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:K158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:L158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:M158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:N158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:O158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F158),('RFM input'!$I$334*(1+vanilla2)^0.5)-SUM($I158:P158),('RFM input'!$I$334*(1+vanilla2)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:J159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:K159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:L159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:M159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:N159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:O159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F159),('RFM input'!$J$334*(1+vanilla3)^0.5)-SUM($J159:P159),('RFM input'!$J$334*(1+vanilla3)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:K160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:L160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:M160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:N160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:O160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F160),('RFM input'!$K$334*(1+vanilla4)^0.5)-SUM($K160:P160),('RFM input'!$K$334*(1+vanilla4)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:L161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:M161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:N161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:O161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F161),('RFM input'!$L$334*(1+vanilla5)^0.5)-SUM($L161:P161),('RFM input'!$L$334*(1+vanilla5)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F162),('RFM input'!$M$334*(1+vanilla6)^0.5)-SUM($M162:M162),('RFM input'!$M$334*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F162),('RFM input'!$M$334*(1+vanilla6)^0.5)-SUM($M162:N162),('RFM input'!$M$334*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F162),('RFM input'!$M$334*(1+vanilla6)^0.5)-SUM($M162:O162),('RFM input'!$M$334*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F162),('RFM input'!$M$334*(1+vanilla6)^0.5)-SUM($M162:P162),('RFM input'!$M$334*(1+vanilla6)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F163),('RFM input'!$N$334*(1+vanilla7)^0.5)-SUM($N163:N163),('RFM input'!$N$334*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F163),('RFM input'!$N$334*(1+vanilla7)^0.5)-SUM($N163:O163),('RFM input'!$N$334*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F163),('RFM input'!$N$334*(1+vanilla7)^0.5)-SUM($N163:P163),('RFM input'!$N$334*(1+vanilla7)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F164),('RFM input'!$O$334*(1+vanilla8)^0.5)-SUM($O164:O164),('RFM input'!$O$334*(1+vanilla8)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F164),('RFM input'!$O$334*(1+vanilla8)^0.5)-SUM($O164:P164),('RFM input'!$O$334*(1+vanilla8)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F165),('RFM input'!$P$334*(1+vanilla9)^0.5)-SUM($P165:P165),('RFM input'!$P$334*(1+vanilla9)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset4","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H404,-SUM(H155:H166))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I404,-SUM(I155:I166))","v":0},{"$f":"IF(COUNT($H167:I167)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J404,-SUM(J155:J166)))","v":0},{"$f":"IF(COUNT($H167:J167)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K404,-SUM(K155:K166)))","v":0},{"$f":"IF(COUNT($H167:K167)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L404,-SUM(L155:L166)))","v":0},{"$f":"IF(COUNT($H167:L167)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M404,-SUM(M155:M166)))","v":0},{"$f":"IF(COUNT($H167:M167)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N404,-SUM(N155:N166)))","v":0},{"$f":"IF(COUNT($H167:N167)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O404,-SUM(O155:O166)))","v":0},{"$f":"IF(COUNT($H167:O167)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P404,-SUM(P155:P166)))","v":0},{"$f":"IF(COUNT($H167:P167)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q404,-SUM(Q155:Q166)))","v":0}]
[null,null,{"$f":"Asset5","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A5remlife,A5value-SUM($G168:G168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(I$3>A5remlife,A5value-SUM($G168:H168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(J$3>A5remlife,A5value-SUM($G168:I168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(K$3>A5remlife,A5value-SUM($G168:J168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(L$3>A5remlife,A5value-SUM($G168:K168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(M$3>A5remlife,A5value-SUM($G168:L168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(N$3>A5remlife,A5value-SUM($G168:M168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(O$3>A5remlife,A5value-SUM($G168:N168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(P$3>A5remlife,A5value-SUM($G168:O168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(Q$3>A5remlife,A5value-SUM($G168:P168),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:H170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:I170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:J170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:K170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:L170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:M170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:N170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:O170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F170),('RFM input'!$H$335*(1+vanilla1)^0.5)-SUM($H170:P170),('RFM input'!$H$335*(1+vanilla1)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:I171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:J171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:K171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:L171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:M171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:N171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:O171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F171),('RFM input'!$I$335*(1+vanilla2)^0.5)-SUM($I171:P171),('RFM input'!$I$335*(1+vanilla2)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:J172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:K172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:L172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:M172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:N172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:O172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F172),('RFM input'!$J$335*(1+vanilla3)^0.5)-SUM($J172:P172),('RFM input'!$J$335*(1+vanilla3)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:K173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:L173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:M173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:N173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:O173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F173),('RFM input'!$K$335*(1+vanilla4)^0.5)-SUM($K173:P173),('RFM input'!$K$335*(1+vanilla4)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:L174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:M174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:N174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:O174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F174),('RFM input'!$L$335*(1+vanilla5)^0.5)-SUM($L174:P174),('RFM input'!$L$335*(1+vanilla5)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F175),('RFM input'!$M$335*(1+vanilla6)^0.5)-SUM($M175:M175),('RFM input'!$M$335*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F175),('RFM input'!$M$335*(1+vanilla6)^0.5)-SUM($M175:N175),('RFM input'!$M$335*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F175),('RFM input'!$M$335*(1+vanilla6)^0.5)-SUM($M175:O175),('RFM input'!$M$335*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F175),('RFM input'!$M$335*(1+vanilla6)^0.5)-SUM($M175:P175),('RFM input'!$M$335*(1+vanilla6)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F176),('RFM input'!$N$335*(1+vanilla7)^0.5)-SUM($N176:N176),('RFM input'!$N$335*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F176),('RFM input'!$N$335*(1+vanilla7)^0.5)-SUM($N176:O176),('RFM input'!$N$335*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F176),('RFM input'!$N$335*(1+vanilla7)^0.5)-SUM($N176:P176),('RFM input'!$N$335*(1+vanilla7)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F177),('RFM input'!$O$335*(1+vanilla8)^0.5)-SUM($O177:O177),('RFM input'!$O$335*(1+vanilla8)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F177),('RFM input'!$O$335*(1+vanilla8)^0.5)-SUM($O177:P177),('RFM input'!$O$335*(1+vanilla8)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F178),('RFM input'!$P$335*(1+vanilla9)^0.5)-SUM($P178:P178),('RFM input'!$P$335*(1+vanilla9)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset5","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H405,-SUM(H168:H179))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I405,-SUM(I168:I179))","v":0},{"$f":"IF(COUNT($H180:I180)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J405,-SUM(J168:J179)))","v":0},{"$f":"IF(COUNT($H180:J180)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K405,-SUM(K168:K179)))","v":0},{"$f":"IF(COUNT($H180:K180)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L405,-SUM(L168:L179)))","v":0},{"$f":"IF(COUNT($H180:L180)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M405,-SUM(M168:M179)))","v":0},{"$f":"IF(COUNT($H180:M180)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N405,-SUM(N168:N179)))","v":0},{"$f":"IF(COUNT($H180:N180)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O405,-SUM(O168:O179)))","v":0},{"$f":"IF(COUNT($H180:O180)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P405,-SUM(P168:P179)))","v":0},{"$f":"IF(COUNT($H180:P180)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q405,-SUM(Q168:Q179)))","v":0}]
[null,null,{"$f":"Asset6","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A6remlife,A6value-SUM($G181:G181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(I$3>A6remlife,A6value-SUM($G181:H181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(J$3>A6remlife,A6value-SUM($G181:I181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(K$3>A6remlife,A6value-SUM($G181:J181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(L$3>A6remlife,A6value-SUM($G181:K181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(M$3>A6remlife,A6value-SUM($G181:L181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(N$3>A6remlife,A6value-SUM($G181:M181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(O$3>A6remlife,A6value-SUM($G181:N181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(P$3>A6remlife,A6value-SUM($G181:O181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(Q$3>A6remlife,A6value-SUM($G181:P181),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:H183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:I183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:J183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:K183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:L183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:M183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:N183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:O183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F183),('RFM input'!$H$336*(1+vanilla1)^0.5)-SUM($H183:P183),('RFM input'!$H$336*(1+vanilla1)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:I184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:J184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:K184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:L184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:M184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:N184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:O184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F184),('RFM input'!$I$336*(1+vanilla2)^0.5)-SUM($I184:P184),('RFM input'!$I$336*(1+vanilla2)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:J185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:K185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:L185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:M185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:N185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:O185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F185),('RFM input'!$J$336*(1+vanilla3)^0.5)-SUM($J185:P185),('RFM input'!$J$336*(1+vanilla3)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:K186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:L186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:M186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:N186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:O186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F186),('RFM input'!$K$336*(1+vanilla4)^0.5)-SUM($K186:P186),('RFM input'!$K$336*(1+vanilla4)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:L187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:M187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:N187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:O187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F187),('RFM input'!$L$336*(1+vanilla5)^0.5)-SUM($L187:P187),('RFM input'!$L$336*(1+vanilla5)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F188),('RFM input'!$M$336*(1+vanilla6)^0.5)-SUM($M188:M188),('RFM input'!$M$336*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F188),('RFM input'!$M$336*(1+vanilla6)^0.5)-SUM($M188:N188),('RFM input'!$M$336*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F188),('RFM input'!$M$336*(1+vanilla6)^0.5)-SUM($M188:O188),('RFM input'!$M$336*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F188),('RFM input'!$M$336*(1+vanilla6)^0.5)-SUM($M188:P188),('RFM input'!$M$336*(1+vanilla6)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F189),('RFM input'!$N$336*(1+vanilla7)^0.5)-SUM($N189:N189),('RFM input'!$N$336*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F189),('RFM input'!$N$336*(1+vanilla7)^0.5)-SUM($N189:O189),('RFM input'!$N$336*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F189),('RFM input'!$N$336*(1+vanilla7)^0.5)-SUM($N189:P189),('RFM input'!$N$336*(1+vanilla7)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F190),('RFM input'!$O$336*(1+vanilla8)^0.5)-SUM($O190:O190),('RFM input'!$O$336*(1+vanilla8)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F190),('RFM input'!$O$336*(1+vanilla8)^0.5)-SUM($O190:P190),('RFM input'!$O$336*(1+vanilla8)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F191),('RFM input'!$P$336*(1+vanilla9)^0.5)-SUM($P191:P191),('RFM input'!$P$336*(1+vanilla9)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset6","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H406,-SUM(H181:H192))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I406,-SUM(I181:I192))","v":0},{"$f":"IF(COUNT($H193:I193)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J406,-SUM(J181:J192)))","v":0},{"$f":"IF(COUNT($H193:J193)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K406,-SUM(K181:K192)))","v":0},{"$f":"IF(COUNT($H193:K193)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L406,-SUM(L181:L192)))","v":0},{"$f":"IF(COUNT($H193:L193)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M406,-SUM(M181:M192)))","v":0},{"$f":"IF(COUNT($H193:M193)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N406,-SUM(N181:N192)))","v":0},{"$f":"IF(COUNT($H193:N193)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O406,-SUM(O181:O192)))","v":0},{"$f":"IF(COUNT($H193:O193)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P406,-SUM(P181:P192)))","v":0},{"$f":"IF(COUNT($H193:P193)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q406,-SUM(Q181:Q192)))","v":0}]
[null,null,{"$f":"Asset7","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A7remlife,A7value-SUM($G194:G194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(I$3>A7remlife,A7value-SUM($G194:H194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(J$3>A7remlife,A7value-SUM($G194:I194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(K$3>A7remlife,A7value-SUM($G194:J194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(L$3>A7remlife,A7value-SUM($G194:K194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(M$3>A7remlife,A7value-SUM($G194:L194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(N$3>A7remlife,A7value-SUM($G194:M194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(O$3>A7remlife,A7value-SUM($G194:N194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(P$3>A7remlife,A7value-SUM($G194:O194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(Q$3>A7remlife,A7value-SUM($G194:P194),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:H196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:I196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:J196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:K196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:L196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:M196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:N196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:O196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F196),('RFM input'!$H$337*(1+vanilla1)^0.5)-SUM($H196:P196),('RFM input'!$H$337*(1+vanilla1)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:I197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:J197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:K197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:L197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:M197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:N197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:O197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F197),('RFM input'!$I$337*(1+vanilla2)^0.5)-SUM($I197:P197),('RFM input'!$I$337*(1+vanilla2)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:J198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:K198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:L198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:M198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:N198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:O198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F198),('RFM input'!$J$337*(1+vanilla3)^0.5)-SUM($J198:P198),('RFM input'!$J$337*(1+vanilla3)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:K199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:L199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:M199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:N199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:O199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F199),('RFM input'!$K$337*(1+vanilla4)^0.5)-SUM($K199:P199),('RFM input'!$K$337*(1+vanilla4)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:L200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:M200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:N200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:O200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F200),('RFM input'!$L$337*(1+vanilla5)^0.5)-SUM($L200:P200),('RFM input'!$L$337*(1+vanilla5)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F201),('RFM input'!$M$337*(1+vanilla6)^0.5)-SUM($M201:M201),('RFM input'!$M$337*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F201),('RFM input'!$M$337*(1+vanilla6)^0.5)-SUM($M201:N201),('RFM input'!$M$337*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F201),('RFM input'!$M$337*(1+vanilla6)^0.5)-SUM($M201:O201),('RFM input'!$M$337*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F201),('RFM input'!$M$337*(1+vanilla6)^0.5)-SUM($M201:P201),('RFM input'!$M$337*(1+vanilla6)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F202),('RFM input'!$N$337*(1+vanilla7)^0.5)-SUM($N202:N202),('RFM input'!$N$337*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F202),('RFM input'!$N$337*(1+vanilla7)^0.5)-SUM($N202:O202),('RFM input'!$N$337*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F202),('RFM input'!$N$337*(1+vanilla7)^0.5)-SUM($N202:P202),('RFM input'!$N$337*(1+vanilla7)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F203),('RFM input'!$O$337*(1+vanilla8)^0.5)-SUM($O203:O203),('RFM input'!$O$337*(1+vanilla8)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F203),('RFM input'!$O$337*(1+vanilla8)^0.5)-SUM($O203:P203),('RFM input'!$O$337*(1+vanilla8)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F204),('RFM input'!$P$337*(1+vanilla9)^0.5)-SUM($P204:P204),('RFM input'!$P$337*(1+vanilla9)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H407,-SUM(H194:H205))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I407,-SUM(I194:I205))","v":0},{"$f":"IF(COUNT($H206:I206)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J407,-SUM(J194:J205)))","v":0},{"$f":"IF(COUNT($H206:J206)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K407,-SUM(K194:K205)))","v":0},{"$f":"IF(COUNT($H206:K206)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L407,-SUM(L194:L205)))","v":0},{"$f":"IF(COUNT($H206:L206)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M407,-SUM(M194:M205)))","v":0},{"$f":"IF(COUNT($H206:M206)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N407,-SUM(N194:N205)))","v":0},{"$f":"IF(COUNT($H206:N206)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O407,-SUM(O194:O205)))","v":0},{"$f":"IF(COUNT($H206:O206)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P407,-SUM(P194:P205)))","v":0},{"$f":"IF(COUNT($H206:P206)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q407,-SUM(Q194:Q205)))","v":0}]
[null,null,{"$f":"Asset8","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A8remlife,A8value-SUM($G207:G207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(I$3>A8remlife,A8value-SUM($G207:H207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(J$3>A8remlife,A8value-SUM($G207:I207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(K$3>A8remlife,A8value-SUM($G207:J207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(L$3>A8remlife,A8value-SUM($G207:K207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(M$3>A8remlife,A8value-SUM($G207:L207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(N$3>A8remlife,A8value-SUM($G207:M207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(O$3>A8remlife,A8value-SUM($G207:N207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(P$3>A8remlife,A8value-SUM($G207:O207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(Q$3>A8remlife,A8value-SUM($G207:P207),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:H209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:I209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:J209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:K209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:L209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:M209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:N209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:O209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F209),('RFM input'!$H$338*(1+vanilla1)^0.5)-SUM($H209:P209),('RFM input'!$H$338*(1+vanilla1)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:I210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:J210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:K210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:L210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:M210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:N210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:O210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F210),('RFM input'!$I$338*(1+vanilla2)^0.5)-SUM($I210:P210),('RFM input'!$I$338*(1+vanilla2)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:J211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:K211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:L211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:M211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:N211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:O211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F211),('RFM input'!$J$338*(1+vanilla3)^0.5)-SUM($J211:P211),('RFM input'!$J$338*(1+vanilla3)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:K212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:L212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:M212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:N212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:O212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F212),('RFM input'!$K$338*(1+vanilla4)^0.5)-SUM($K212:P212),('RFM input'!$K$338*(1+vanilla4)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:L213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:M213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:N213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:O213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F213),('RFM input'!$L$338*(1+vanilla5)^0.5)-SUM($L213:P213),('RFM input'!$L$338*(1+vanilla5)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F214),('RFM input'!$M$338*(1+vanilla6)^0.5)-SUM($M214:M214),('RFM input'!$M$338*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F214),('RFM input'!$M$338*(1+vanilla6)^0.5)-SUM($M214:N214),('RFM input'!$M$338*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F214),('RFM input'!$M$338*(1+vanilla6)^0.5)-SUM($M214:O214),('RFM input'!$M$338*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F214),('RFM input'!$M$338*(1+vanilla6)^0.5)-SUM($M214:P214),('RFM input'!$M$338*(1+vanilla6)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F215),('RFM input'!$N$338*(1+vanilla7)^0.5)-SUM($N215:N215),('RFM input'!$N$338*(1+vanilla7)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F215),('RFM input'!$N$338*(1+vanilla7)^0.5)-SUM($N215:O215),('RFM input'!$N$338*(1+vanilla7)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F215),('RFM input'!$N$338*(1+vanilla7)^0.5)-SUM($N215:P215),('RFM input'!$N$338*(1+vanilla7)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F216),('RFM input'!$O$338*(1+vanilla8)^0.5)-SUM($O216:O216),('RFM input'!$O$338*(1+vanilla8)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F216),('RFM input'!$O$338*(1+vanilla8)^0.5)-SUM($O216:P216),('RFM input'!$O$338*(1+vanilla8)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F217),('RFM input'!$P$338*(1+vanilla9)^0.5)-SUM($P217:P217),('RFM input'!$P$338*(1+vanilla9)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H408,-SUM(H207:H218))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I408,-SUM(I207:I218))","v":0},{"$f":"IF(COUNT($H219:I219)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J408,-SUM(J207:J218)))","v":0},{"$f":"IF(COUNT($H219:J219)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K408,-SUM(K207:K218)))","v":0},{"$f":"IF(COUNT($H219:K219)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L408,-SUM(L207:L218)))","v":0},{"$f":"IF(COUNT($H219:L219)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M408,-SUM(M207:M218)))","v":0},{"$f":"IF(COUNT($H219:M219)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N408,-SUM(N207:N218)))","v":0},{"$f":"IF(COUNT($H219:N219)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O408,-SUM(O207:O218)))","v":0},{"$f":"IF(COUNT($H219:O219)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P408,-SUM(P207:P218)))","v":0},{"$f":"IF(COUNT($H219:P219)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q408,-SUM(Q207:Q218)))","v":0}]
[null,null,{"$f":"Asset9","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A9remlife,A9value-SUM($G220:G220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(I$3>A9remlife,A9value-SUM($G220:H220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(J$3>A9remlife,A9value-SUM($G220:I220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(K$3>A9remlife,A9value-SUM($G220:J220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(L$3>A9remlife,A9value-SUM($G220:K220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(M$3>A9remlife,A9value-SUM($G220:L220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(N$3>A9remlife,A9value-SUM($G220:M220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(O$3>A9remlife,A9value-SUM($G220:N220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(P$3>A9remlife,A9value-SUM($G220:O220),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(Q$3>A9remlife,A9value-SUM($G220:P220),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$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:H222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:I222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:J222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:K222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:L222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:M222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:N222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:O222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F222),('RFM input'!$H$339*(1+vanilla1)^0.5)-SUM($H222:P222),('RFM input'!$H$339*(1+vanilla1)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:I223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:J223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:K223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:L223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:M223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:N223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:O223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F223),('RFM input'!$I$339*(1+vanilla2)^0.5)-SUM($I223:P223),('RFM input'!$I$339*(1+vanilla2)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:J224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:K224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:L224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:M224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:N224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:O224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F224),('RFM input'!$J$339*(1+vanilla3)^0.5)-SUM($J224:P224),('RFM input'!$J$339*(1+vanilla3)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:K225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:L225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:M225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:N225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:O225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F225),('RFM input'!$K$339*(1+vanilla4)^0.5)-SUM($K225:P225),('RFM input'!$K$339*(1+vanilla4)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:L226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:M226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:N226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:O226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F226),('RFM input'!$L$339*(1+vanilla5)^0.5)-SUM($L226:P226),('RFM input'!$L$339*(1+vanilla5)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F227),('RFM input'!$M$339*(1+vanilla6)^0.5)-SUM($M227:M227),('RFM input'!$M$339*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F227),('RFM input'!$M$339*(1+vanilla6)^0.5)-SUM($M227:N227),('RFM input'!$M$339*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F227),('RFM input'!$M$339*(1+vanilla6)^0.5)-SUM($M227:O227),('RFM input'!$M$339*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F227),('RFM input'!$M$339*(1+vanilla6)^0.5)-SUM($M227:P227),('RFM input'!$M$339*(1+vanilla6)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F228),('RFM input'!$N$339*(1+vanilla7)^0.5)-SUM($N228:N228),('RFM input'!$N$339*(1+vanilla7)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F228),('RFM input'!$N$339*(1+vanilla7)^0.5)-SUM($N228:O228),('RFM input'!$N$339*(1+vanilla7)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F228),('RFM input'!$N$339*(1+vanilla7)^0.5)-SUM($N228:P228),('RFM input'!$N$339*(1+vanilla7)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F229),('RFM input'!$O$339*(1+vanilla8)^0.5)-SUM($O229:O229),('RFM input'!$O$339*(1+vanilla8)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F229),('RFM input'!$O$339*(1+vanilla8)^0.5)-SUM($O229:P229),('RFM input'!$O$339*(1+vanilla8)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F230),('RFM input'!$P$339*(1+vanilla9)^0.5)-SUM($P230:P230),('RFM input'!$P$339*(1+vanilla9)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H409,-SUM(H220:H231))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I409,-SUM(I220:I231))","v":0},{"$f":"IF(COUNT($H232:I232)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J409,-SUM(J220:J231)))","v":0},{"$f":"IF(COUNT($H232:J232)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K409,-SUM(K220:K231)))","v":0},{"$f":"IF(COUNT($H232:K232)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L409,-SUM(L220:L231)))","v":0},{"$f":"IF(COUNT($H232:L232)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M409,-SUM(M220:M231)))","v":0},{"$f":"IF(COUNT($H232:M232)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N409,-SUM(N220:N231)))","v":0},{"$f":"IF(COUNT($H232:N232)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O409,-SUM(O220:O231)))","v":0},{"$f":"IF(COUNT($H232:O232)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P409,-SUM(P220:P231)))","v":0},{"$f":"IF(COUNT($H232:P232)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q409,-SUM(Q220:Q231)))","v":0}]
[null,null,{"$f":"Asset10","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A10remlife,A10value-SUM($G233:G233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(I$3>A10remlife,A10value-SUM($G233:H233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(J$3>A10remlife,A10value-SUM($G233:I233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(K$3>A10remlife,A10value-SUM($G233:J233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(L$3>A10remlife,A10value-SUM($G233:K233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(M$3>A10remlife,A10value-SUM($G233:L233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(N$3>A10remlife,A10value-SUM($G233:M233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(O$3>A10remlife,A10value-SUM($G233:N233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(P$3>A10remlife,A10value-SUM($G233:O233),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(Q$3>A10remlife,A10value-SUM($G233:P233),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$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:H235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:I235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:J235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:K235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:L235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:M235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:N235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:O235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F235),('RFM input'!$H$340*(1+vanilla1)^0.5)-SUM($H235:P235),('RFM input'!$H$340*(1+vanilla1)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:I236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:J236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:K236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:L236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:M236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:N236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:O236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F236),('RFM input'!$I$340*(1+vanilla2)^0.5)-SUM($I236:P236),('RFM input'!$I$340*(1+vanilla2)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:J237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:K237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:L237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:M237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:N237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:O237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F237),('RFM input'!$J$340*(1+vanilla3)^0.5)-SUM($J237:P237),('RFM input'!$J$340*(1+vanilla3)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:K238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:L238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:M238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:N238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:O238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F238),('RFM input'!$K$340*(1+vanilla4)^0.5)-SUM($K238:P238),('RFM input'!$K$340*(1+vanilla4)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:L239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:M239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:N239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:O239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F239),('RFM input'!$L$340*(1+vanilla5)^0.5)-SUM($L239:P239),('RFM input'!$L$340*(1+vanilla5)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F240),('RFM input'!$M$340*(1+vanilla6)^0.5)-SUM($M240:M240),('RFM input'!$M$340*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F240),('RFM input'!$M$340*(1+vanilla6)^0.5)-SUM($M240:N240),('RFM input'!$M$340*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F240),('RFM input'!$M$340*(1+vanilla6)^0.5)-SUM($M240:O240),('RFM input'!$M$340*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F240),('RFM input'!$M$340*(1+vanilla6)^0.5)-SUM($M240:P240),('RFM input'!$M$340*(1+vanilla6)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F241),('RFM input'!$N$340*(1+vanilla7)^0.5)-SUM($N241:N241),('RFM input'!$N$340*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F241),('RFM input'!$N$340*(1+vanilla7)^0.5)-SUM($N241:O241),('RFM input'!$N$340*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F241),('RFM input'!$N$340*(1+vanilla7)^0.5)-SUM($N241:P241),('RFM input'!$N$340*(1+vanilla7)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F242),('RFM input'!$O$340*(1+vanilla8)^0.5)-SUM($O242:O242),('RFM input'!$O$340*(1+vanilla8)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F242),('RFM input'!$O$340*(1+vanilla8)^0.5)-SUM($O242:P242),('RFM input'!$O$340*(1+vanilla8)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F243),('RFM input'!$P$340*(1+vanilla9)^0.5)-SUM($P243:P243),('RFM input'!$P$340*(1+vanilla9)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H410,-SUM(H233:H244))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I410,-SUM(I233:I244))","v":0},{"$f":"IF(COUNT($H245:I245)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J410,-SUM(J233:J244)))","v":0},{"$f":"IF(COUNT($H245:J245)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K410,-SUM(K233:K244)))","v":0},{"$f":"IF(COUNT($H245:K245)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L410,-SUM(L233:L244)))","v":0},{"$f":"IF(COUNT($H245:L245)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M410,-SUM(M233:M244)))","v":0},{"$f":"IF(COUNT($H245:M245)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N410,-SUM(N233:N244)))","v":0},{"$f":"IF(COUNT($H245:N245)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O410,-SUM(O233:O244)))","v":0},{"$f":"IF(COUNT($H245:O245)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P410,-SUM(P233:P244)))","v":0},{"$f":"IF(COUNT($H245:P245)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q410,-SUM(Q233:Q244)))","v":0}]
[null,null,{"$f":"Asset11","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A11remlife,A11value-SUM($G246:G246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(I$3>A11remlife,A11value-SUM($G246:H246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(J$3>A11remlife,A11value-SUM($G246:I246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(K$3>A11remlife,A11value-SUM($G246:J246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(L$3>A11remlife,A11value-SUM($G246:K246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(M$3>A11remlife,A11value-SUM($G246:L246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(N$3>A11remlife,A11value-SUM($G246:M246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(O$3>A11remlife,A11value-SUM($G246:N246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(P$3>A11remlife,A11value-SUM($G246:O246),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(Q$3>A11remlife,A11value-SUM($G246:P246),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$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:H248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:I248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:J248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:K248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:L248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:M248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:N248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:O248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F248),('RFM input'!$H$341*(1+vanilla1)^0.5)-SUM($H248:P248),('RFM input'!$H$341*(1+vanilla1)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:I249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:J249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:K249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:L249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:M249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:N249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:O249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F249),('RFM input'!$I$341*(1+vanilla2)^0.5)-SUM($I249:P249),('RFM input'!$I$341*(1+vanilla2)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:J250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:K250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:L250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:M250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:N250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:O250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F250),('RFM input'!$J$341*(1+vanilla3)^0.5)-SUM($J250:P250),('RFM input'!$J$341*(1+vanilla3)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:K251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:L251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:M251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:N251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:O251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F251),('RFM input'!$K$341*(1+vanilla4)^0.5)-SUM($K251:P251),('RFM input'!$K$341*(1+vanilla4)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:L252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:M252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:N252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:O252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F252),('RFM input'!$L$341*(1+vanilla5)^0.5)-SUM($L252:P252),('RFM input'!$L341*(1+vanilla5)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F253),('RFM input'!$M$341*(1+vanilla6)^0.5)-SUM($M253:M253),('RFM input'!$M$341*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F253),('RFM input'!$M$341*(1+vanilla6)^0.5)-SUM($M253:N253),('RFM input'!$M$341*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F253),('RFM input'!$M$341*(1+vanilla6)^0.5)-SUM($M253:O253),('RFM input'!$M$341*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F253),('RFM input'!$M$341*(1+vanilla6)^0.5)-SUM($M253:P253),('RFM input'!$M$341*(1+vanilla6)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F254),('RFM input'!$N$341*(1+vanilla7)^0.5)-SUM($N254:N254),('RFM input'!$N$341*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F254),('RFM input'!$N$341*(1+vanilla7)^0.5)-SUM($N254:O254),('RFM input'!$N$341*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F254),('RFM input'!$N$341*(1+vanilla7)^0.5)-SUM($N254:P254),('RFM input'!$N$341*(1+vanilla7)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F255),('RFM input'!$O$341*(1+vanilla8)^0.5)-SUM($O255:O255),('RFM input'!$O$341*(1+vanilla8)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F255),('RFM input'!$O$341*(1+vanilla8)^0.5)-SUM($O255:P255),('RFM input'!$O$341*(1+vanilla8)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F256),('RFM input'!$P$341*(1+vanilla9)^0.5)-SUM($P256:P256),('RFM input'!$P$341*(1+vanilla9)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H411,-SUM(H246:H257))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I411,-SUM(I246:I257))","v":0},{"$f":"IF(COUNT($H258:I258)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J411,-SUM(J246:J257)))","v":0},{"$f":"IF(COUNT($H258:J258)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K411,-SUM(K246:K257)))","v":0},{"$f":"IF(COUNT($H258:K258)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L411,-SUM(L246:L257)))","v":0},{"$f":"IF(COUNT($H258:L258)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M411,-SUM(M246:M257)))","v":0},{"$f":"IF(COUNT($H258:M258)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N411,-SUM(N246:N257)))","v":0},{"$f":"IF(COUNT($H258:N258)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O411,-SUM(O246:O257)))","v":0},{"$f":"IF(COUNT($H258:O258)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P411,-SUM(P246:P257)))","v":0},{"$f":"IF(COUNT($H258:P258)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q411,-SUM(Q246:Q257)))","v":0}]
[null,null,{"$f":"Asset12","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A12remlife,A12value-SUM($G259:G259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(I$3>A12remlife,A12value-SUM($G259:H259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(J$3>A12remlife,A12value-SUM($G259:I259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(K$3>A12remlife,A12value-SUM($G259:J259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(L$3>A12remlife,A12value-SUM($G259:K259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(M$3>A12remlife,A12value-SUM($G259:L259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(N$3>A12remlife,A12value-SUM($G259:M259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(O$3>A12remlife,A12value-SUM($G259:N259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(P$3>A12remlife,A12value-SUM($G259:O259),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(Q$3>A12remlife,A12value-SUM($G259:P259),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$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:H261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:I261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:J261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:K261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:L261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:M261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:N261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:O261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F261),('RFM input'!$H$342*(1+vanilla1)^0.5)-SUM($H261:P261),('RFM input'!$H$342*(1+vanilla1)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:I262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:J262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:K262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:L262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:M262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:N262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:O262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F262),('RFM input'!$I$342*(1+vanilla2)^0.5)-SUM($I262:P262),('RFM input'!$I$342*(1+vanilla2)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:J263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:K263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:L263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:M263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:N263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:O263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F263),('RFM input'!$J$342*(1+vanilla3)^0.5)-SUM($J263:P263),('RFM input'!$J$342*(1+vanilla3)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:K264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:L264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:M264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:N264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:O264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F264),('RFM input'!$K$342*(1+vanilla4)^0.5)-SUM($K264:P264),('RFM input'!$K$342*(1+vanilla4)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:L265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:M265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:N265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:O265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F265),('RFM input'!$L$342*(1+vanilla5)^0.5)-SUM($L265:P265),('RFM input'!$L$342*(1+vanilla5)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F266),('RFM input'!$M$342*(1+vanilla6)^0.5)-SUM($M266:M266),('RFM input'!$M$342*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F266),('RFM input'!$M$342*(1+vanilla6)^0.5)-SUM($M266:N266),('RFM input'!$M$342*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F266),('RFM input'!$M$342*(1+vanilla6)^0.5)-SUM($M266:O266),('RFM input'!$M$342*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F266),('RFM input'!$M$342*(1+vanilla6)^0.5)-SUM($M266:P266),('RFM input'!$M$342*(1+vanilla6)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F267),('RFM input'!$N$342*(1+vanilla7)^0.5)-SUM($N267:N267),('RFM input'!$N$342*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F267),('RFM input'!$N$342*(1+vanilla7)^0.5)-SUM($N267:O267),('RFM input'!$N$342*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F267),('RFM input'!$N$342*(1+vanilla7)^0.5)-SUM($N267:P267),('RFM input'!$N$342*(1+vanilla7)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F268),('RFM input'!$O$342*(1+vanilla8)^0.5)-SUM($O268:O268),('RFM input'!$O$342*(1+vanilla8)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F268),('RFM input'!$O$342*(1+vanilla8)^0.5)-SUM($O268:P268),('RFM input'!$O$342*(1+vanilla8)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F269),('RFM input'!$P$342*(1+vanilla9)^0.5)-SUM($P269:P269),('RFM input'!$P$342*(1+vanilla9)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H412,-SUM(H259:H270))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I412,-SUM(I259:I270))","v":0},{"$f":"IF(COUNT($H271:I271)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J412,-SUM(J259:J270)))","v":0},{"$f":"IF(COUNT($H271:J271)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K412,-SUM(K259:K270)))","v":0},{"$f":"IF(COUNT($H271:K271)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L412,-SUM(L259:L270)))","v":0},{"$f":"IF(COUNT($H271:L271)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M412,-SUM(M259:M270)))","v":0},{"$f":"IF(COUNT($H271:M271)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N412,-SUM(N259:N270)))","v":0},{"$f":"IF(COUNT($H271:N271)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O412,-SUM(O259:O270)))","v":0},{"$f":"IF(COUNT($H271:O271)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P412,-SUM(P259:P270)))","v":0},{"$f":"IF(COUNT($H271:P271)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q412,-SUM(Q259:Q270)))","v":0}]
[null,null,{"$f":"Asset13","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A13remlife,A13value-SUM($G272:G272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(I$3>A13remlife,A13value-SUM($G272:H272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(J$3>A13remlife,A13value-SUM($G272:I272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(K$3>A13remlife,A13value-SUM($G272:J272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(L$3>A13remlife,A13value-SUM($G272:K272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(M$3>A13remlife,A13value-SUM($G272:L272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(N$3>A13remlife,A13value-SUM($G272:M272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(O$3>A13remlife,A13value-SUM($G272:N272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(P$3>A13remlife,A13value-SUM($G272:O272),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(Q$3>A13remlife,A13value-SUM($G272:P272),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$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:H274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:I274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:J274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:K274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:L274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:M274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:N274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:O274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F274),('RFM input'!$H$343*(1+vanilla1)^0.5)-SUM($H274:P274),('RFM input'!$H$343*(1+vanilla1)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:I275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:J275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:K275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:L275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:M275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:N275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:O275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F275),('RFM input'!$I$343*(1+vanilla2)^0.5)-SUM($I275:P275),('RFM input'!$I$343*(1+vanilla2)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:J276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:K276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:L276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:M276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:N276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:O276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F276),('RFM input'!$J$343*(1+vanilla3)^0.5)-SUM($J276:P276),('RFM input'!$J$343*(1+vanilla3)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:K277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:L277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:M277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:N277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:O277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F277),('RFM input'!$K$343*(1+vanilla4)^0.5)-SUM($K277:P277),('RFM input'!$K$343*(1+vanilla4)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:L278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:M278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:N278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:O278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F278),('RFM input'!$L$343*(1+vanilla5)^0.5)-SUM($L278:P278),('RFM input'!$L$343*(1+vanilla5)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F279),('RFM input'!$M$343*(1+vanilla6)^0.5)-SUM($M279:M279),('RFM input'!$M$343*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F279),('RFM input'!$M$343*(1+vanilla6)^0.5)-SUM($M279:N279),('RFM input'!$M$343*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F279),('RFM input'!$M$343*(1+vanilla6)^0.5)-SUM($M279:O279),('RFM input'!$M$343*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F279),('RFM input'!$M$343*(1+vanilla6)^0.5)-SUM($M279:P279),('RFM input'!$M$343*(1+vanilla6)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F280),('RFM input'!$N$343*(1+vanilla7)^0.5)-SUM($N280:N280),('RFM input'!$N$343*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F280),('RFM input'!$N$343*(1+vanilla7)^0.5)-SUM($N280:O280),('RFM input'!$N$343*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F280),('RFM input'!$N$343*(1+vanilla7)^0.5)-SUM($N280:P280),('RFM input'!$N$343*(1+vanilla7)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F281),('RFM input'!$O$343*(1+vanilla8)^0.5)-SUM($O281:O281),('RFM input'!$O$343*(1+vanilla8)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F281),('RFM input'!$O$343*(1+vanilla8)^0.5)-SUM($O281:P281),('RFM input'!$O$343*(1+vanilla8)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F282),('RFM input'!$P$343*(1+vanilla9)^0.5)-SUM($P282:P282),('RFM input'!$P$343*(1+vanilla9)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H413,-SUM(H272:H283))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I413,-SUM(I272:I283))","v":0},{"$f":"IF(COUNT($H284:I284)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J413,-SUM(J272:J283)))","v":0},{"$f":"IF(COUNT($H284:J284)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K413,-SUM(K272:K283)))","v":0},{"$f":"IF(COUNT($H284:K284)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L413,-SUM(L272:L283)))","v":0},{"$f":"IF(COUNT($H284:L284)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M413,-SUM(M272:M283)))","v":0},{"$f":"IF(COUNT($H284:M284)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N413,-SUM(N272:N283)))","v":0},{"$f":"IF(COUNT($H284:N284)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O413,-SUM(O272:O283)))","v":0},{"$f":"IF(COUNT($H284:O284)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P413,-SUM(P272:P283)))","v":0},{"$f":"IF(COUNT($H284:P284)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q413,-SUM(Q272:Q283)))","v":0}]
[null,null,{"$f":"Asset14","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A14remlife,A14value-SUM($G285:G285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(I$3>A14remlife,A14value-SUM($G285:H285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(J$3>A14remlife,A14value-SUM($G285:I285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(K$3>A14remlife,A14value-SUM($G285:J285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(L$3>A14remlife,A14value-SUM($G285:K285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(M$3>A14remlife,A14value-SUM($G285:L285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(N$3>A14remlife,A14value-SUM($G285:M285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(O$3>A14remlife,A14value-SUM($G285:N285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(P$3>A14remlife,A14value-SUM($G285:O285),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(Q$3>A14remlife,A14value-SUM($G285:P285),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$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:H287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:I287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:J287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:K287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:L287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:M287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:N287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:O287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F287),('RFM input'!$H$344*(1+vanilla1)^0.5)-SUM($H287:P287),('RFM input'!$H$344*(1+vanilla1)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:I288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:J288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:K288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:L288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:M288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:N288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:O288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F288),('RFM input'!$I$344*(1+vanilla2)^0.5)-SUM($I288:P288),('RFM input'!$I$344*(1+vanilla2)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:J289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:K289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:L289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:M289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:N289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:O289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F289),('RFM input'!$J$344*(1+vanilla3)^0.5)-SUM($J289:P289),('RFM input'!$J$344*(1+vanilla3)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:K290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:L290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:M290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:N290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:O290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F290),('RFM input'!$K$344*(1+vanilla4)^0.5)-SUM($K290:P290),('RFM input'!$K$344*(1+vanilla4)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:L291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:M291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:N291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:O291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F291),('RFM input'!$L$344*(1+vanilla5)^0.5)-SUM($L291:P291),('RFM input'!$L$344*(1+vanilla5)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F292),('RFM input'!$M$344*(1+vanilla6)^0.5)-SUM($M292:M292),('RFM input'!$M$344*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F292),('RFM input'!$M$344*(1+vanilla6)^0.5)-SUM($M292:N292),('RFM input'!$M$344*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F292),('RFM input'!$M$344*(1+vanilla6)^0.5)-SUM($M292:O292),('RFM input'!$M$344*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F292),('RFM input'!$M$344*(1+vanilla6)^0.5)-SUM($M292:P292),('RFM input'!$M$344*(1+vanilla6)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F293),('RFM input'!$N$344*(1+vanilla7)^0.5)-SUM($N293:N293),('RFM input'!$N$344*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F293),('RFM input'!$N$344*(1+vanilla7)^0.5)-SUM($N293:O293),('RFM input'!$N$344*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F293),('RFM input'!$N$344*(1+vanilla7)^0.5)-SUM($N293:P293),('RFM input'!$N$344*(1+vanilla7)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F294),('RFM input'!$O$344*(1+vanilla8)^0.5)-SUM($O294:O294),('RFM input'!$O$344*(1+vanilla8)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F294),('RFM input'!$O$344*(1+vanilla8)^0.5)-SUM($O294:P294),('RFM input'!$O$344*(1+vanilla8)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F295),('RFM input'!$P$344*(1+vanilla9)^0.5)-SUM($P295:P295),('RFM input'!$P$344*(1+vanilla9)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H414,-SUM(H285:H296))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I414,-SUM(I285:I296))","v":0},{"$f":"IF(COUNT($H297:I297)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J414,-SUM(J285:J296)))","v":0},{"$f":"IF(COUNT($H297:J297)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K414,-SUM(K285:K296)))","v":0},{"$f":"IF(COUNT($H297:K297)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L414,-SUM(L285:L296)))","v":0},{"$f":"IF(COUNT($H297:L297)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M414,-SUM(M285:M296)))","v":0},{"$f":"IF(COUNT($H297:M297)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N414,-SUM(N285:N296)))","v":0},{"$f":"IF(COUNT($H297:N297)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O414,-SUM(O285:O296)))","v":0},{"$f":"IF(COUNT($H297:O297)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P414,-SUM(P285:P296)))","v":0},{"$f":"IF(COUNT($H297:P297)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q414,-SUM(Q285:Q296)))","v":0}]
[null,null,{"$f":"Asset15","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A15remlife,A15value-SUM($G298:G298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(I$3>A15remlife,A15value-SUM($G298:H298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(J$3>A15remlife,A15value-SUM($G298:I298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(K$3>A15remlife,A15value-SUM($G298:J298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(L$3>A15remlife,A15value-SUM($G298:K298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(M$3>A15remlife,A15value-SUM($G298:L298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(N$3>A15remlife,A15value-SUM($G298:M298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(O$3>A15remlife,A15value-SUM($G298:N298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(P$3>A15remlife,A15value-SUM($G298:O298),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(Q$3>A15remlife,A15value-SUM($G298:P298),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$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:H300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:I300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:J300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:K300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:L300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:M300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:N300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:O300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F300),('RFM input'!$H$345*(1+vanilla1)^0.5)-SUM($H300:P300),('RFM input'!$H$345*(1+vanilla1)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:I301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:J301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:K301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:L301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:M301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:N301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:O301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F301),('RFM input'!$I$345*(1+vanilla2)^0.5)-SUM($I301:P301),('RFM input'!$I$345*(1+vanilla2)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:J302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:K302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:L302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:M302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:N302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:O302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F302),('RFM input'!$J$345*(1+vanilla3)^0.5)-SUM($J302:P302),('RFM input'!$J$345*(1+vanilla3)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:K303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:L303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:M303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:N303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:O303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F303),('RFM input'!$K$345*(1+vanilla4)^0.5)-SUM($K303:P303),('RFM input'!$K$345*(1+vanilla4)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:L304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:M304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:N304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:O304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F304),('RFM input'!$L$345*(1+vanilla5)^0.5)-SUM($L304:P304),('RFM input'!$L$345*(1+vanilla5)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F305),('RFM input'!$M$345*(1+vanilla6)^0.5)-SUM($M305:M305),('RFM input'!$M$345*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F305),('RFM input'!$M$345*(1+vanilla6)^0.5)-SUM($M305:N305),('RFM input'!$M$345*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F305),('RFM input'!$M$345*(1+vanilla6)^0.5)-SUM($M305:O305),('RFM input'!$M$345*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F305),('RFM input'!$M$345*(1+vanilla6)^0.5)-SUM($M305:P305),('RFM input'!$M$345*(1+vanilla6)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F306),('RFM input'!$N$345*(1+vanilla7)^0.5)-SUM($N306:N306),('RFM input'!$N$345*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F306),('RFM input'!$N$345*(1+vanilla7)^0.5)-SUM($N306:O306),('RFM input'!$N$345*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F306),('RFM input'!$N$345*(1+vanilla7)^0.5)-SUM($N306:P306),('RFM input'!$N$345*(1+vanilla7)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F307),('RFM input'!$O$345*(1+vanilla8)^0.5)-SUM($O307:O307),('RFM input'!$O$345*(1+vanilla8)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F307),('RFM input'!$O$345*(1+vanilla8)^0.5)-SUM($O307:P307),('RFM input'!$O$345*(1+vanilla8)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F308),('RFM input'!$P$345*(1+vanilla9)^0.5)-SUM($P308:P308),('RFM input'!$P$345*(1+vanilla9)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H415,-SUM(H298:H309))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I415,-SUM(I298:I309))","v":0},{"$f":"IF(COUNT($H310:I310)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J415,-SUM(J298:J309)))","v":0},{"$f":"IF(COUNT($H310:J310)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K415,-SUM(K298:K309)))","v":0},{"$f":"IF(COUNT($H310:K310)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L415,-SUM(L298:L309)))","v":0},{"$f":"IF(COUNT($H310:L310)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M415,-SUM(M298:M309)))","v":0},{"$f":"IF(COUNT($H310:M310)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N415,-SUM(N298:N309)))","v":0},{"$f":"IF(COUNT($H310:N310)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O415,-SUM(O298:O309)))","v":0},{"$f":"IF(COUNT($H310:O310)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P415,-SUM(P298:P309)))","v":0},{"$f":"IF(COUNT($H310:P310)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q415,-SUM(Q298:Q309)))","v":0}]
[null,null,{"$f":"Asset16","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A16remlife,A16value-SUM($G311:G311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(I$3>A16remlife,A16value-SUM($G311:H311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(J$3>A16remlife,A16value-SUM($G311:I311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(K$3>A16remlife,A16value-SUM($G311:J311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(L$3>A16remlife,A16value-SUM($G311:K311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(M$3>A16remlife,A16value-SUM($G311:L311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(N$3>A16remlife,A16value-SUM($G311:M311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(O$3>A16remlife,A16value-SUM($G311:N311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(P$3>A16remlife,A16value-SUM($G311:O311),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(Q$3>A16remlife,A16value-SUM($G311:P311),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$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:H313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:I313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:J313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:K313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:L313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:M313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:N313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:O313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F313),('RFM input'!$H$346*(1+vanilla1)^0.5)-SUM($H313:P313),('RFM input'!$H$346*(1+vanilla1)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:I314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:J314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:K314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:L314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:M314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:N314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:O314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F314),('RFM input'!$I$346*(1+vanilla2)^0.5)-SUM($I314:P314),('RFM input'!$I$346*(1+vanilla2)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:J315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:K315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:L315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:M315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:N315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:O315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F315),('RFM input'!$J$346*(1+vanilla3)^0.5)-SUM($J315:P315),('RFM input'!$J$346*(1+vanilla3)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:K316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:L316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:M316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:N316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:O316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F316),('RFM input'!$K$346*(1+vanilla4)^0.5)-SUM($K316:P316),('RFM input'!$K$346*(1+vanilla4)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:L317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:M317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:N317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:O317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F317),('RFM input'!$L$346*(1+vanilla5)^0.5)-SUM($L317:P317),('RFM input'!$L$346*(1+vanilla5)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F318),('RFM input'!$M$346*(1+vanilla6)^0.5)-SUM($M318:M318),('RFM input'!$M$346*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F318),('RFM input'!$M$346*(1+vanilla6)^0.5)-SUM($M318:N318),('RFM input'!$M$346*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F318),('RFM input'!$M$346*(1+vanilla6)^0.5)-SUM($M318:O318),('RFM input'!$M$346*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F318),('RFM input'!$M$346*(1+vanilla6)^0.5)-SUM($M318:P318),('RFM input'!$M$346*(1+vanilla6)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F319),('RFM input'!$N$346*(1+vanilla7)^0.5)-SUM($N319:N319),('RFM input'!$N$346*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F319),('RFM input'!$N$346*(1+vanilla7)^0.5)-SUM($N319:O319),('RFM input'!$N$346*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F319),('RFM input'!$N$346*(1+vanilla7)^0.5)-SUM($N319:P319),('RFM input'!$N$346*(1+vanilla7)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F320),('RFM input'!$O$346*(1+vanilla8)^0.5)-SUM($O320:O320),('RFM input'!$O$346*(1+vanilla8)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F320),('RFM input'!$O$346*(1+vanilla8)^0.5)-SUM($O320:P320),('RFM input'!$O$346*(1+vanilla8)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F321),('RFM input'!$P$346*(1+vanilla9)^0.5)-SUM($P321:P321),('RFM input'!$P$346*(1+vanilla9)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H416,-SUM(H311:H322))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I416,-SUM(I311:I322))","v":0},{"$f":"IF(COUNT($H323:I323)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J416,-SUM(J311:J322)))","v":0},{"$f":"IF(COUNT($H323:J323)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K416,-SUM(K311:K322)))","v":0},{"$f":"IF(COUNT($H323:K323)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L416,-SUM(L311:L322)))","v":0},{"$f":"IF(COUNT($H323:L323)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M416,-SUM(M311:M322)))","v":0},{"$f":"IF(COUNT($H323:M323)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N416,-SUM(N311:N322)))","v":0},{"$f":"IF(COUNT($H323:N323)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O416,-SUM(O311:O322)))","v":0},{"$f":"IF(COUNT($H323:O323)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P416,-SUM(P311:P322)))","v":0},{"$f":"IF(COUNT($H323:P323)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q416,-SUM(Q311:Q322)))","v":0}]
[null,null,{"$f":"Asset17","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A17remlife,A17value-SUM($G324:G324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(I$3>A17remlife,A17value-SUM($G324:H324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(J$3>A17remlife,A17value-SUM($G324:I324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(K$3>A17remlife,A17value-SUM($G324:J324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(L$3>A17remlife,A17value-SUM($G324:K324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(M$3>A17remlife,A17value-SUM($G324:L324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(N$3>A17remlife,A17value-SUM($G324:M324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(O$3>A17remlife,A17value-SUM($G324:N324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(P$3>A17remlife,A17value-SUM($G324:O324),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(Q$3>A17remlife,A17value-SUM($G324:P324),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$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:H326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:I326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:J326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:K326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:L326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:M326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:N326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:O326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F326),('RFM input'!$H$347*(1+vanilla1)^0.5)-SUM($H326:P326),('RFM input'!$H$347*(1+vanilla1)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:I327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:J327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:K327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:L327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:M327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:N327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:O327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F327),('RFM input'!$I$347*(1+vanilla2)^0.5)-SUM($I327:P327),('RFM input'!$I$347*(1+vanilla2)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:J328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:K328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:L328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:M328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:N328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:O328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F328),('RFM input'!$J$347*(1+vanilla3)^0.5)-SUM($J328:P328),('RFM input'!$J$347*(1+vanilla3)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:K329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:L329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:M329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:N329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:O329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F329),('RFM input'!$K$347*(1+vanilla4)^0.5)-SUM($K329:P329),('RFM input'!$K$347*(1+vanilla4)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:L330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:M330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:N330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:O330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F330),('RFM input'!$L$347*(1+vanilla5)^0.5)-SUM($L330:P330),('RFM input'!$L$347*(1+vanilla5)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F331),('RFM input'!$M$347*(1+vanilla6)^0.5)-SUM($M331:M331),('RFM input'!$M$347*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F331),('RFM input'!$M$347*(1+vanilla6)^0.5)-SUM($M331:N331),('RFM input'!$M$347*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F331),('RFM input'!$M$347*(1+vanilla6)^0.5)-SUM($M331:O331),('RFM input'!$M$347*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F331),('RFM input'!$M$347*(1+vanilla6)^0.5)-SUM($M331:P331),('RFM input'!$M$347*(1+vanilla6)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F332),('RFM input'!$N$347*(1+vanilla7)^0.5)-SUM($N332:N332),('RFM input'!$N$347*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F332),('RFM input'!$N$347*(1+vanilla7)^0.5)-SUM($N332:O332),('RFM input'!$N$347*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F332),('RFM input'!$N$347*(1+vanilla7)^0.5)-SUM($N332:P332),('RFM input'!$N$347*(1+vanilla7)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F333),('RFM input'!$O$347*(1+vanilla8)^0.5)-SUM($O333:O333),('RFM input'!$O$347*(1+vanilla8)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F333),('RFM input'!$O$347*(1+vanilla8)^0.5)-SUM($O333:P333),('RFM input'!$O$347*(1+vanilla8)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F334),('RFM input'!$P$347*(1+vanilla9)^0.5)-SUM($P334:P334),('RFM input'!$P$347*(1+vanilla9)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H417,-SUM(H324:H335))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I417,-SUM(I324:I335))","v":0},{"$f":"IF(COUNT($H336:I336)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J417,-SUM(J324:J335)))","v":0},{"$f":"IF(COUNT($H336:J336)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K417,-SUM(K324:K335)))","v":0},{"$f":"IF(COUNT($H336:K336)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L417,-SUM(L324:L335)))","v":0},{"$f":"IF(COUNT($H336:L336)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M417,-SUM(M324:M335)))","v":0},{"$f":"IF(COUNT($H336:M336)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N417,-SUM(N324:N335)))","v":0},{"$f":"IF(COUNT($H336:N336)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O417,-SUM(O324:O335)))","v":0},{"$f":"IF(COUNT($H336:O336)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P417,-SUM(P324:P335)))","v":0},{"$f":"IF(COUNT($H336:P336)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q417,-SUM(Q324:Q335)))","v":0}]
[null,null,{"$f":"Asset18","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A18remlife,A18value-SUM($G337:G337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(I$3>A18remlife,A18value-SUM($G337:H337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(J$3>A18remlife,A18value-SUM($G337:I337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(K$3>A18remlife,A18value-SUM($G337:J337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(L$3>A18remlife,A18value-SUM($G337:K337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(M$3>A18remlife,A18value-SUM($G337:L337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(N$3>A18remlife,A18value-SUM($G337:M337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(O$3>A18remlife,A18value-SUM($G337:N337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(P$3>A18remlife,A18value-SUM($G337:O337),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(Q$3>A18remlife,A18value-SUM($G337:P337),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$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:H339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:I339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:J339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:K339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:L339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:M339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:N339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:O339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F339),('RFM input'!$H$348*(1+vanilla1)^0.5)-SUM($H339:P339),('RFM input'!$H$348*(1+vanilla1)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:I340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:J340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:K340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:L340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:M340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:N340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:O340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F340),('RFM input'!$I$348*(1+vanilla2)^0.5)-SUM($I340:P340),('RFM input'!$I$348*(1+vanilla2)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:J341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:K341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:L341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:M341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:N341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:O341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F341),('RFM input'!$J$348*(1+vanilla3)^0.5)-SUM($J341:P341),('RFM input'!$J$348*(1+vanilla3)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:K342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:L342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:M342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:N342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:O342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F342),('RFM input'!$K$348*(1+vanilla4)^0.5)-SUM($K342:P342),('RFM input'!$K$348*(1+vanilla4)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:L343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:M343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:N343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:O343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F343),('RFM input'!$L$348*(1+vanilla5)^0.5)-SUM($L343:P343),('RFM input'!$L$348*(1+vanilla5)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F344),('RFM input'!$M$348*(1+vanilla6)^0.5)-SUM($M344:M344),('RFM input'!$M$348*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F344),('RFM input'!$M$348*(1+vanilla6)^0.5)-SUM($M344:N344),('RFM input'!$M$348*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F344),('RFM input'!$M$348*(1+vanilla6)^0.5)-SUM($M344:O344),('RFM input'!$M$348*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F344),('RFM input'!$M$348*(1+vanilla6)^0.5)-SUM($M344:P344),('RFM input'!$M$348*(1+vanilla6)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F345),('RFM input'!$N$348*(1+vanilla7)^0.5)-SUM($N345:N345),('RFM input'!$N$348*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F345),('RFM input'!$N$348*(1+vanilla7)^0.5)-SUM($N345:O345),('RFM input'!$N$348*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F345),('RFM input'!$N$348*(1+vanilla7)^0.5)-SUM($N345:P345),('RFM input'!$N$348*(1+vanilla7)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F346),('RFM input'!$O$348*(1+vanilla8)^0.5)-SUM($O346:O346),('RFM input'!$O$348*(1+vanilla8)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F346),('RFM input'!$O$348*(1+vanilla8)^0.5)-SUM($O346:P346),('RFM input'!$O$348*(1+vanilla8)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F347),('RFM input'!$P$348*(1+vanilla9)^0.5)-SUM($P347:P347),('RFM input'!$P$348*(1+vanilla9)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H418,-SUM(H337:H348))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I418,-SUM(I337:I348))","v":0},{"$f":"IF(COUNT($H349:I349)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J418,-SUM(J337:J348)))","v":0},{"$f":"IF(COUNT($H349:J349)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K418,-SUM(K337:K348)))","v":0},{"$f":"IF(COUNT($H349:K349)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L418,-SUM(L337:L348)))","v":0},{"$f":"IF(COUNT($H349:L349)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M418,-SUM(M337:M348)))","v":0},{"$f":"IF(COUNT($H349:M349)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N418,-SUM(N337:N348)))","v":0},{"$f":"IF(COUNT($H349:N349)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O418,-SUM(O337:O348)))","v":0},{"$f":"IF(COUNT($H349:O349)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P418,-SUM(P337:P348)))","v":0},{"$f":"IF(COUNT($H349:P349)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q418,-SUM(Q337:Q348)))","v":0}]
[null,null,{"$f":"Asset19","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A19remlife,A19value-SUM($G350:G350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(I$3>A19remlife,A19value-SUM($G350:H350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(J$3>A19remlife,A19value-SUM($G350:I350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(K$3>A19remlife,A19value-SUM($G350:J350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(L$3>A19remlife,A19value-SUM($G350:K350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(M$3>A19remlife,A19value-SUM($G350:L350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(N$3>A19remlife,A19value-SUM($G350:M350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(O$3>A19remlife,A19value-SUM($G350:N350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(P$3>A19remlife,A19value-SUM($G350:O350),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(Q$3>A19remlife,A19value-SUM($G350:P350),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$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:H352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:I352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:J352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:K352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:L352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:M352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:N352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:O352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F352),('RFM input'!$H$349*(1+vanilla1)^0.5)-SUM($H352:P352),('RFM input'!$H$349*(1+vanilla1)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:I353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:J353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:K353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:L353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:M353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:N353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:O353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F353),('RFM input'!$I$349*(1+vanilla2)^0.5)-SUM($I353:P353),('RFM input'!$I$349*(1+vanilla2)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:J354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:K354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:L354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:M354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:N354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:O354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F354),('RFM input'!$J$349*(1+vanilla3)^0.5)-SUM($J354:P354),('RFM input'!$J$349*(1+vanilla3)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:K355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:L355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:M355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:N355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:O355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F355),('RFM input'!$K$349*(1+vanilla4)^0.5)-SUM($K355:P355),('RFM input'!$K$349*(1+vanilla4)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:L356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:M356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:N356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:O356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F356),('RFM input'!$L$349*(1+vanilla5)^0.5)-SUM($L356:P356),('RFM input'!$L$349*(1+vanilla5)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F357),('RFM input'!$M$349*(1+vanilla6)^0.5)-SUM($M357:M357),('RFM input'!$M$349*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F357),('RFM input'!$M$349*(1+vanilla6)^0.5)-SUM($M357:N357),('RFM input'!$M$349*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F357),('RFM input'!$M$349*(1+vanilla6)^0.5)-SUM($M357:O357),('RFM input'!$M$349*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F357),('RFM input'!$M$349*(1+vanilla6)^0.5)-SUM($M357:P357),('RFM input'!$M$349*(1+vanilla6)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F358),('RFM input'!$N$349*(1+vanilla7)^0.5)-SUM($N358:N358),('RFM input'!$N$349*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F358),('RFM input'!$N$349*(1+vanilla7)^0.5)-SUM($N358:O358),('RFM input'!$N$349*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F358),('RFM input'!$N$349*(1+vanilla7)^0.5)-SUM($N358:P358),('RFM input'!$N$349*(1+vanilla7)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F359),('RFM input'!$O$349*(1+vanilla8)^0.5)-SUM($O359:O359),('RFM input'!$O$349*(1+vanilla8)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F359),('RFM input'!$O$349*(1+vanilla8)^0.5)-SUM($O359:P359),('RFM input'!$O$349*(1+vanilla8)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F360),('RFM input'!$P$349*(1+vanilla9)^0.5)-SUM($P360:P360),('RFM input'!$P$349*(1+vanilla9)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H419,-SUM(H350:H361))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I419,-SUM(I350:I361))","v":0},{"$f":"IF(COUNT($H362:I362)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J419,-SUM(J350:J361)))","v":0},{"$f":"IF(COUNT($H362:J362)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K419,-SUM(K350:K361)))","v":0},{"$f":"IF(COUNT($H362:K362)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L419,-SUM(L350:L361)))","v":0},{"$f":"IF(COUNT($H362:L362)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M419,-SUM(M350:M361)))","v":0},{"$f":"IF(COUNT($H362:M362)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N419,-SUM(N350:N361)))","v":0},{"$f":"IF(COUNT($H362:N362)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O419,-SUM(O350:O361)))","v":0},{"$f":"IF(COUNT($H362:O362)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P419,-SUM(P350:P361)))","v":0},{"$f":"IF(COUNT($H362:P362)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q419,-SUM(Q350:Q361)))","v":0}]
[null,null,{"$f":"Asset20","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A20remlife,A20value-SUM($G363:G363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(I$3>A20remlife,A20value-SUM($G363:H363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(J$3>A20remlife,A20value-SUM($G363:I363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(K$3>A20remlife,A20value-SUM($G363:J363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(L$3>A20remlife,A20value-SUM($G363:K363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(M$3>A20remlife,A20value-SUM($G363:L363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(N$3>A20remlife,A20value-SUM($G363:M363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(O$3>A20remlife,A20value-SUM($G363:N363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(P$3>A20remlife,A20value-SUM($G363:O363),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(Q$3>A20remlife,A20value-SUM($G363:P363),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$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:H365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:I365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:J365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:K365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:L365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:M365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:N365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:O365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F365),('RFM input'!$H$350*(1+vanilla1)^0.5)-SUM($H365:P365),('RFM input'!$H$350*(1+vanilla1)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:I366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:J366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:K366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:L366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:M366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:N366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:O366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F366),('RFM input'!$I$350*(1+vanilla2)^0.5)-SUM($I366:P366),('RFM input'!$I$350*(1+vanilla2)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:J367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:K367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:L367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:M367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:N367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:O367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F367),('RFM input'!$J$350*(1+vanilla3)^0.5)-SUM($J367:P367),('RFM input'!$J$350*(1+vanilla3)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:K368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:L368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:M368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:N368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:O368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F368),('RFM input'!$K$350*(1+vanilla4)^0.5)-SUM($K368:P368),('RFM input'!$K$350*(1+vanilla4)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:L369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:M369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:N369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:O369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F369),('RFM input'!$L$350*(1+vanilla5)^0.5)-SUM($L369:P369),('RFM input'!$L$350*(1+vanilla5)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F370),('RFM input'!$M$350*(1+vanilla6)^0.5)-SUM($M370:M370),('RFM input'!$M$350*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F370),('RFM input'!$M$350*(1+vanilla6)^0.5)-SUM($M370:N370),('RFM input'!$M$350*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F370),('RFM input'!$M$350*(1+vanilla6)^0.5)-SUM($M370:O370),('RFM input'!$M$350*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F370),('RFM input'!$M$350*(1+vanilla6)^0.5)-SUM($M370:P370),('RFM input'!$M$350*(1+vanilla6)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F371),('RFM input'!N$350*(1+vanilla7)^0.5)-SUM($N371:N371),('RFM input'!$N$350*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F371),('RFM input'!O$350*(1+vanilla7)^0.5)-SUM($N371:O371),('RFM input'!$N$350*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F371),('RFM input'!P$350*(1+vanilla7)^0.5)-SUM($N371:P371),('RFM input'!$N$350*(1+vanilla7)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F372),('RFM input'!$O$350*(1+vanilla8)^0.5)-SUM($O372:O372),('RFM input'!$O$350*(1+vanilla8)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F372),('RFM input'!$O$350*(1+vanilla8)^0.5)-SUM($O372:P372),('RFM input'!$O$350*(1+vanilla8)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F373),('RFM input'!$P$350*(1+vanilla9)^0.5)-SUM($P373:P373),('RFM input'!$P$350*(1+vanilla9)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H420,-SUM(H363:H374))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I420,-SUM(I363:I374))","v":0},{"$f":"IF(COUNT($H375:I375)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J420,-SUM(J363:J374)))","v":0},{"$f":"IF(COUNT($H375:J375)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K420,-SUM(K363:K374)))","v":0},{"$f":"IF(COUNT($H375:K375)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L420,-SUM(L363:L374)))","v":0},{"$f":"IF(COUNT($H375:L375)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M420,-SUM(M363:M374)))","v":0},{"$f":"IF(COUNT($H375:M375)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N420,-SUM(N363:N374)))","v":0},{"$f":"IF(COUNT($H375:N375)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O420,-SUM(O363:O374)))","v":0},{"$f":"IF(COUNT($H375:O375)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P420,-SUM(P363:P374)))","v":0},{"$f":"IF(COUNT($H375:P375)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q420,-SUM(Q363:Q374)))","v":0}]
[null,null,{"$f":"Asset21","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A21remlife,A21value-SUM($G376:G376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(I$3>A21remlife,A21value-SUM($G376:H376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(J$3>A21remlife,A21value-SUM($G376:I376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(K$3>A21remlife,A21value-SUM($G376:J376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(L$3>A21remlife,A21value-SUM($G376:K376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(M$3>A21remlife,A21value-SUM($G376:L376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(N$3>A21remlife,A21value-SUM($G376:M376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(O$3>A21remlife,A21value-SUM($G376:N376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(P$3>A21remlife,A21value-SUM($G376:O376),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(Q$3>A21remlife,A21value-SUM($G376:P376),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$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:H378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:I378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:J378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:K378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:L378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:M378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:N378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:O378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F378),('RFM input'!$H$351*(1+vanilla1)^0.5)-SUM($H378:P378),('RFM input'!$H$351*(1+vanilla1)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:I379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:J379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:K379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:L379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:M379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:N379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:O379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F379),('RFM input'!$I$351*(1+vanilla2)^0.5)-SUM($I379:P379),('RFM input'!$I$351*(1+vanilla2)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:J380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:K380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:L380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:M380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:N380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:O380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F380),('RFM input'!$J$351*(1+vanilla3)^0.5)-SUM($J380:P380),('RFM input'!$J$351*(1+vanilla3)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:K381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:L381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:M381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:N381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:O381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F381),('RFM input'!$K$351*(1+vanilla4)^0.5)-SUM($K381:P381),('RFM input'!$K$351*(1+vanilla4)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:L382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:M382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:N382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:O382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F382),('RFM input'!$L$351*(1+vanilla5)^0.5)-SUM($L382:P382),('RFM input'!$L$351*(1+vanilla5)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F383),('RFM input'!$M$351*(1+vanilla6)^0.5)-SUM($M383:M383),('RFM input'!$M$351*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F383),('RFM input'!$M$351*(1+vanilla6)^0.5)-SUM($M383:N383),('RFM input'!$M$351*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F383),('RFM input'!$M$351*(1+vanilla6)^0.5)-SUM($M383:O383),('RFM input'!$M$351*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F383),('RFM input'!$M$351*(1+vanilla6)^0.5)-SUM($M383:P383),('RFM input'!$M$351*(1+vanilla6)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F384),('RFM input'!N$351*(1+vanilla7)^0.5)-SUM($N384:N384),('RFM input'!$N$351*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F384),('RFM input'!O$351*(1+vanilla7)^0.5)-SUM($N384:O384),('RFM input'!$N$351*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F384),('RFM input'!P$351*(1+vanilla7)^0.5)-SUM($N384:P384),('RFM input'!$N$351*(1+vanilla7)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F385),('RFM input'!$O$351*(1+vanilla8)^0.5)-SUM($O385:O385),('RFM input'!$O$351*(1+vanilla8)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F385),('RFM input'!$O$351*(1+vanilla8)^0.5)-SUM($O385:P385),('RFM input'!$O$351*(1+vanilla8)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F386),('RFM input'!$P$351*(1+vanilla9)^0.5)-SUM($P386:P386),('RFM input'!$P$351*(1+vanilla9)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H421,-SUM(H376:H387))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I421,-SUM(I376:I387))","v":0},{"$f":"IF(COUNT($H388:I388)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J421,-SUM(J376:J387)))","v":0},{"$f":"IF(COUNT($H388:J388)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K421,-SUM(K376:K387)))","v":0},{"$f":"IF(COUNT($H388:K388)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L421,-SUM(L376:L387)))","v":0},{"$f":"IF(COUNT($H388:L388)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M421,-SUM(M376:M387)))","v":0},{"$f":"IF(COUNT($H388:M388)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N421,-SUM(N376:N387)))","v":0},{"$f":"IF(COUNT($H388:N388)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O421,-SUM(O376:O387)))","v":0},{"$f":"IF(COUNT($H388:O388)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P421,-SUM(P376:P387)))","v":0},{"$f":"IF(COUNT($H388:P388)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q421,-SUM(Q376:Q387)))","v":0}]
[null,null,{"$f":"Asset22","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A22remlife,A22value-SUM($G389:G389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(I$3>A22remlife,A22value-SUM($G389:H389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(J$3>A22remlife,A22value-SUM($G389:I389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(K$3>A22remlife,A22value-SUM($G389:J389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(L$3>A22remlife,A22value-SUM($G389:K389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(M$3>A22remlife,A22value-SUM($G389:L389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(N$3>A22remlife,A22value-SUM($G389:M389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(O$3>A22remlife,A22value-SUM($G389:N389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(P$3>A22remlife,A22value-SUM($G389:O389),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(Q$3>A22remlife,A22value-SUM($G389:P389),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$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:H391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:I391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:J391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:K391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:L391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:M391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:N391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:O391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F391),('RFM input'!$H$352*(1+vanilla1)^0.5)-SUM($H391:P391),('RFM input'!$H$352*(1+vanilla1)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:I392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:J392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:K392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:L392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:M392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:N392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:O392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F392),('RFM input'!$I$352*(1+vanilla2)^0.5)-SUM($I392:P392),('RFM input'!$I$352*(1+vanilla2)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:J393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:K393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:L393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:M393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:N393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:O393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F393),('RFM input'!$J$352*(1+vanilla3)^0.5)-SUM($J393:P393),('RFM input'!$J$352*(1+vanilla3)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:K394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:L394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:M394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:N394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:O394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F394),('RFM input'!$K$352*(1+vanilla4)^0.5)-SUM($K394:P394),('RFM input'!$K$352*(1+vanilla4)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:L395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:M395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:N395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:O395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F395),('RFM input'!$L$352*(1+vanilla5)^0.5)-SUM($L395:P395),('RFM input'!$L$352*(1+vanilla5)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F396),('RFM input'!$M$352*(1+vanilla6)^0.5)-SUM($M396:M396),('RFM input'!$M$352*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F396),('RFM input'!$M$352*(1+vanilla6)^0.5)-SUM($M396:N396),('RFM input'!$M$352*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F396),('RFM input'!$M$352*(1+vanilla6)^0.5)-SUM($M396:O396),('RFM input'!$M$352*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F396),('RFM input'!$M$352*(1+vanilla6)^0.5)-SUM($M396:P396),('RFM input'!$M$352*(1+vanilla6)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F397),('RFM input'!N$352*(1+vanilla7)^0.5)-SUM($N397:N397),('RFM input'!$N$352*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F397),('RFM input'!O$352*(1+vanilla7)^0.5)-SUM($N397:O397),('RFM input'!$N$352*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F397),('RFM input'!P$352*(1+vanilla7)^0.5)-SUM($N397:P397),('RFM input'!$N$352*(1+vanilla7)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F398),('RFM input'!$O$352*(1+vanilla8)^0.5)-SUM($O398:O398),('RFM input'!$O$352*(1+vanilla8)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F398),('RFM input'!$O$352*(1+vanilla8)^0.5)-SUM($O398:P398),('RFM input'!$O$352*(1+vanilla8)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F399),('RFM input'!$P$352*(1+vanilla9)^0.5)-SUM($P399:P399),('RFM input'!$P$352*(1+vanilla9)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H422,-SUM(H389:H400))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I422,-SUM(I389:I400))","v":0},{"$f":"IF(COUNT($H401:I401)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J422,-SUM(J389:J400)))","v":0},{"$f":"IF(COUNT($H401:J401)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K422,-SUM(K389:K400)))","v":0},{"$f":"IF(COUNT($H401:K401)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L422,-SUM(L389:L400)))","v":0},{"$f":"IF(COUNT($H401:L401)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M422,-SUM(M389:M400)))","v":0},{"$f":"IF(COUNT($H401:M401)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N422,-SUM(N389:N400)))","v":0},{"$f":"IF(COUNT($H401:N401)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O422,-SUM(O389:O400)))","v":0},{"$f":"IF(COUNT($H401:O401)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P422,-SUM(P389:P400)))","v":0},{"$f":"IF(COUNT($H401:P401)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q422,-SUM(Q389:Q400)))","v":0}]
[null,null,{"$f":"Asset23","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A23remlife,A23value-SUM($G402:G402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(I$3>A23remlife,A23value-SUM($G402:H402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(J$3>A23remlife,A23value-SUM($G402:I402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(K$3>A23remlife,A23value-SUM($G402:J402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(L$3>A23remlife,A23value-SUM($G402:K402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(M$3>A23remlife,A23value-SUM($G402:L402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(N$3>A23remlife,A23value-SUM($G402:M402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(O$3>A23remlife,A23value-SUM($G402:N402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(P$3>A23remlife,A23value-SUM($G402:O402),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(Q$3>A23remlife,A23value-SUM($G402:P402),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$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:H404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:I404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:J404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:K404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:L404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:M404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:N404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:O404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F404),('RFM input'!$H$353*(1+vanilla1)^0.5)-SUM($H404:P404),('RFM input'!$H$353*(1+vanilla1)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:I405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:J405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:K405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:L405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:M405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:N405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:O405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F405),('RFM input'!$I$353*(1+vanilla2)^0.5)-SUM($I405:P405),('RFM input'!$I$353*(1+vanilla2)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:J406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:K406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:L406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:M406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:N406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:O406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F406),('RFM input'!$J$353*(1+vanilla3)^0.5)-SUM($J406:P406),('RFM input'!$J$353*(1+vanilla3)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:K407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:L407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:M407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:N407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:O407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F407),('RFM input'!$K$353*(1+vanilla4)^0.5)-SUM($K407:P407),('RFM input'!$K$353*(1+vanilla4)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:L408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:M408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:N408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:O408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F408),('RFM input'!$L$353*(1+vanilla5)^0.5)-SUM($L408:P408),('RFM input'!$L$353*(1+vanilla5)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F409),('RFM input'!$M$353*(1+vanilla6)^0.5)-SUM($M409:M409),('RFM input'!$M$353*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F409),('RFM input'!$M$353*(1+vanilla6)^0.5)-SUM($M409:N409),('RFM input'!$M$353*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F409),('RFM input'!$M$353*(1+vanilla6)^0.5)-SUM($M409:O409),('RFM input'!$M$353*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F409),('RFM input'!$M$353*(1+vanilla6)^0.5)-SUM($M409:P409),('RFM input'!$M$353*(1+vanilla6)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F410),('RFM input'!N$353*(1+vanilla7)^0.5)-SUM($N410:N410),('RFM input'!$N$353*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F410),('RFM input'!O$353*(1+vanilla7)^0.5)-SUM($N410:O410),('RFM input'!$N$353*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F410),('RFM input'!P$353*(1+vanilla7)^0.5)-SUM($N410:P410),('RFM input'!$N$353*(1+vanilla7)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F411),('RFM input'!$O$353*(1+vanilla8)^0.5)-SUM($O411:O411),('RFM input'!$O$353*(1+vanilla8)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F411),('RFM input'!$O$353*(1+vanilla8)^0.5)-SUM($O411:P411),('RFM input'!$O$353*(1+vanilla8)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F412),('RFM input'!$P$353*(1+vanilla9)^0.5)-SUM($P412:P412),('RFM input'!$P$353*(1+vanilla9)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H423,-SUM(H402:H413))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I423,-SUM(I402:I413))","v":0},{"$f":"IF(COUNT($H414:I414)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J423,-SUM(J402:J413)))","v":0},{"$f":"IF(COUNT($H414:J414)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K423,-SUM(K402:K413)))","v":0},{"$f":"IF(COUNT($H414:K414)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L423,-SUM(L402:L413)))","v":0},{"$f":"IF(COUNT($H414:L414)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M423,-SUM(M402:M413)))","v":0},{"$f":"IF(COUNT($H414:M414)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N423,-SUM(N402:N413)))","v":0},{"$f":"IF(COUNT($H414:N414)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O423,-SUM(O402:O413)))","v":0},{"$f":"IF(COUNT($H414:O414)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P423,-SUM(P402:P413)))","v":0},{"$f":"IF(COUNT($H414:P414)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q423,-SUM(Q402:Q413)))","v":0}]
[null,null,{"$f":"Asset24","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A24remlife,A24value-SUM($G415:G415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(I$3>A24remlife,A24value-SUM($G415:H415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(J$3>A24remlife,A24value-SUM($G415:I415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(K$3>A24remlife,A24value-SUM($G415:J415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(L$3>A24remlife,A24value-SUM($G415:K415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(M$3>A24remlife,A24value-SUM($G415:L415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(N$3>A24remlife,A24value-SUM($G415:M415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(O$3>A24remlife,A24value-SUM($G415:N415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(P$3>A24remlife,A24value-SUM($G415:O415),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(Q$3>A24remlife,A24value-SUM($G415:P415),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$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:H417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:I417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:J417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:K417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:L417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:M417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:N417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:O417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F417),('RFM input'!$H$354*(1+vanilla1)^0.5)-SUM($H417:P417),('RFM input'!$H$354*(1+vanilla1)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:I418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:J418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:K418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:L418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:M418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:N418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:O418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F418),('RFM input'!$I$354*(1+vanilla2)^0.5)-SUM($I418:P418),('RFM input'!$I$354*(1+vanilla2)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:J419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:K419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:L419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:M419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:N419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:O419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F419),('RFM input'!$J$354*(1+vanilla3)^0.5)-SUM($J419:P419),('RFM input'!$J$354*(1+vanilla3)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:K420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:L420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:M420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:N420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:O420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F420),('RFM input'!$K$354*(1+vanilla4)^0.5)-SUM($K420:P420),('RFM input'!$K$354*(1+vanilla4)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:L421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:M421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:N421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:O421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F421),('RFM input'!$L$354*(1+vanilla5)^0.5)-SUM($L421:P421),('RFM input'!$L$354*(1+vanilla5)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F422),('RFM input'!$M$354*(1+vanilla6)^0.5)-SUM($M422:M422),('RFM input'!$M$354*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F422),('RFM input'!$M$354*(1+vanilla6)^0.5)-SUM($M422:N422),('RFM input'!$M$354*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F422),('RFM input'!$M$354*(1+vanilla6)^0.5)-SUM($M422:O422),('RFM input'!$M$354*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F422),('RFM input'!$M$354*(1+vanilla6)^0.5)-SUM($M422:P422),('RFM input'!$M$354*(1+vanilla6)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F423),('RFM input'!N$354*(1+vanilla7)^0.5)-SUM($N423:N423),('RFM input'!$N$354*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F423),('RFM input'!O$354*(1+vanilla7)^0.5)-SUM($N423:O423),('RFM input'!$N$354*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F423),('RFM input'!P$354*(1+vanilla7)^0.5)-SUM($N423:P423),('RFM input'!$N$354*(1+vanilla7)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F424),('RFM input'!$O$354*(1+vanilla8)^0.5)-SUM($O424:O424),('RFM input'!$O$354*(1+vanilla8)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F424),('RFM input'!$O$354*(1+vanilla8)^0.5)-SUM($O424:P424),('RFM input'!$O$354*(1+vanilla8)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F425),('RFM input'!$P$354*(1+vanilla9)^0.5)-SUM($P425:P425),('RFM input'!$P$354*(1+vanilla9)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H424,-SUM(H415:H426))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I424,-SUM(I415:I426))","v":0},{"$f":"IF(COUNT($H427:I427)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J424,-SUM(J415:J426)))","v":0},{"$f":"IF(COUNT($H427:J427)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K424,-SUM(K415:K426)))","v":0},{"$f":"IF(COUNT($H427:K427)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L424,-SUM(L415:L426)))","v":0},{"$f":"IF(COUNT($H427:L427)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M424,-SUM(M415:M426)))","v":0},{"$f":"IF(COUNT($H427:M427)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N424,-SUM(N415:N426)))","v":0},{"$f":"IF(COUNT($H427:N427)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O424,-SUM(O415:O426)))","v":0},{"$f":"IF(COUNT($H427:O427)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P424,-SUM(P415:P426)))","v":0},{"$f":"IF(COUNT($H427:P427)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q424,-SUM(Q415:Q426)))","v":0}]
[null,null,{"$f":"Asset25","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A25remlife,A25value-SUM($G428:G428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(I$3>A25remlife,A25value-SUM($G428:H428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(J$3>A25remlife,A25value-SUM($G428:I428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(K$3>A25remlife,A25value-SUM($G428:J428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(L$3>A25remlife,A25value-SUM($G428:K428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(M$3>A25remlife,A25value-SUM($G428:L428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(N$3>A25remlife,A25value-SUM($G428:M428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(O$3>A25remlife,A25value-SUM($G428:N428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(P$3>A25remlife,A25value-SUM($G428:O428),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(Q$3>A25remlife,A25value-SUM($G428:P428),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$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:H430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:I430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:J430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:K430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:L430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:M430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:N430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:O430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F430),('RFM input'!$H$355*(1+vanilla1)^0.5)-SUM($H430:P430),('RFM input'!$H$355*(1+vanilla1)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:I431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:J431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:K431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:L431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:M431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:N431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:O431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F431),('RFM input'!$I$355*(1+vanilla2)^0.5)-SUM($I431:P431),('RFM input'!$I$355*(1+vanilla2)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:J432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:K432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:L432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:M432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:N432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:O432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F432),('RFM input'!$J$355*(1+vanilla3)^0.5)-SUM($J432:P432),('RFM input'!$J$355*(1+vanilla3)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:K433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:L433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:M433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:N433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:O433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F433),('RFM input'!$K$355*(1+vanilla4)^0.5)-SUM($K433:P433),('RFM input'!$K$355*(1+vanilla4)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:L434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:M434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:N434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:O434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F434),('RFM input'!$L$355*(1+vanilla5)^0.5)-SUM($L434:P434),('RFM input'!$L$355*(1+vanilla5)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F435),('RFM input'!$M$355*(1+vanilla6)^0.5)-SUM($M435:M435),('RFM input'!$M$355*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F435),('RFM input'!$M$355*(1+vanilla6)^0.5)-SUM($M435:N435),('RFM input'!$M$355*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F435),('RFM input'!$M$355*(1+vanilla6)^0.5)-SUM($M435:O435),('RFM input'!$M$355*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F435),('RFM input'!$M$355*(1+vanilla6)^0.5)-SUM($M435:P435),('RFM input'!$M$355*(1+vanilla6)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F436),('RFM input'!N$355*(1+vanilla7)^0.5)-SUM($N436:N436),('RFM input'!$N$355*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F436),('RFM input'!O$355*(1+vanilla7)^0.5)-SUM($N436:O436),('RFM input'!$N$355*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F436),('RFM input'!P$355*(1+vanilla7)^0.5)-SUM($N436:P436),('RFM input'!$N$355*(1+vanilla7)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F437),('RFM input'!$O$355*(1+vanilla8)^0.5)-SUM($O437:O437),('RFM input'!$O$355*(1+vanilla8)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F437),('RFM input'!$O$355*(1+vanilla8)^0.5)-SUM($O437:P437),('RFM input'!$O$355*(1+vanilla8)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F438),('RFM input'!$P$355*(1+vanilla9)^0.5)-SUM($P438:P438),('RFM input'!$P$355*(1+vanilla9)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H425,-SUM(H428:H439))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I425,-SUM(I428:I439))","v":0},{"$f":"IF(COUNT($H440:I440)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J425,-SUM(J428:J439)))","v":0},{"$f":"IF(COUNT($H440:J440)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K425,-SUM(K428:K439)))","v":0},{"$f":"IF(COUNT($H440:K440)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L425,-SUM(L428:L439)))","v":0},{"$f":"IF(COUNT($H440:L440)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M425,-SUM(M428:M439)))","v":0},{"$f":"IF(COUNT($H440:M440)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N425,-SUM(N428:N439)))","v":0},{"$f":"IF(COUNT($H440:N440)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O425,-SUM(O428:O439)))","v":0},{"$f":"IF(COUNT($H440:O440)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P425,-SUM(P428:P439)))","v":0},{"$f":"IF(COUNT($H440:P440)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q425,-SUM(Q428:Q439)))","v":0}]
[null,null,{"$f":"Asset26","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A26remlife,A26value-SUM($G441:G441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(I$3>A26remlife,A26value-SUM($G441:H441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(J$3>A26remlife,A26value-SUM($G441:I441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(K$3>A26remlife,A26value-SUM($G441:J441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(L$3>A26remlife,A26value-SUM($G441:K441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(M$3>A26remlife,A26value-SUM($G441:L441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(N$3>A26remlife,A26value-SUM($G441:M441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(O$3>A26remlife,A26value-SUM($G441:N441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(P$3>A26remlife,A26value-SUM($G441:O441),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(Q$3>A26remlife,A26value-SUM($G441:P441),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$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:H443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:I443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:J443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:K443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:L443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:M443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:N443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:O443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F443),('RFM input'!$H$356*(1+vanilla1)^0.5)-SUM($H443:P443),('RFM input'!$H$356*(1+vanilla1)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:I444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:J444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:K444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:L444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:M444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:N444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:O444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F444),('RFM input'!$I$356*(1+vanilla2)^0.5)-SUM($I444:P444),('RFM input'!$I$356*(1+vanilla2)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:J445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:K445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:L445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:M445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:N445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:O445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F445),('RFM input'!$J$356*(1+vanilla3)^0.5)-SUM($J445:P445),('RFM input'!$J$356*(1+vanilla3)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:K446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:L446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:M446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:N446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:O446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F446),('RFM input'!$K$356*(1+vanilla4)^0.5)-SUM($K446:P446),('RFM input'!$K$356*(1+vanilla4)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:L447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:M447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:N447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:O447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F447),('RFM input'!$L$356*(1+vanilla5)^0.5)-SUM($L447:P447),('RFM input'!$L$356*(1+vanilla5)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F448),('RFM input'!$M$356*(1+vanilla6)^0.5)-SUM($M448:M448),('RFM input'!$M$356*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F448),('RFM input'!$M$356*(1+vanilla6)^0.5)-SUM($M448:N448),('RFM input'!$M$356*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F448),('RFM input'!$M$356*(1+vanilla6)^0.5)-SUM($M448:O448),('RFM input'!$M$356*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F448),('RFM input'!$M$356*(1+vanilla6)^0.5)-SUM($M448:P448),('RFM input'!$M$356*(1+vanilla6)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F449),('RFM input'!N$356*(1+vanilla7)^0.5)-SUM($N449:N449),('RFM input'!$N$356*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F449),('RFM input'!O$356*(1+vanilla7)^0.5)-SUM($N449:O449),('RFM input'!$N$356*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F449),('RFM input'!P$356*(1+vanilla7)^0.5)-SUM($N449:P449),('RFM input'!$N$356*(1+vanilla7)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F450),('RFM input'!$O$356*(1+vanilla8)^0.5)-SUM($O450:O450),('RFM input'!$O$356*(1+vanilla8)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F450),('RFM input'!$O$356*(1+vanilla8)^0.5)-SUM($O450:P450),('RFM input'!$O$356*(1+vanilla8)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F451),('RFM input'!$P$356*(1+vanilla9)^0.5)-SUM($P451:P451),('RFM input'!$P$356*(1+vanilla9)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H426,-SUM(H441:H452))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I426,-SUM(I441:I452))","v":0},{"$f":"IF(COUNT($H453:I453)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J426,-SUM(J441:J452)))","v":0},{"$f":"IF(COUNT($H453:J453)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K426,-SUM(K441:K452)))","v":0},{"$f":"IF(COUNT($H453:K453)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L426,-SUM(L441:L452)))","v":0},{"$f":"IF(COUNT($H453:L453)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M426,-SUM(M441:M452)))","v":0},{"$f":"IF(COUNT($H453:M453)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N426,-SUM(N441:N452)))","v":0},{"$f":"IF(COUNT($H453:N453)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O426,-SUM(O441:O452)))","v":0},{"$f":"IF(COUNT($H453:O453)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P426,-SUM(P441:P452)))","v":0},{"$f":"IF(COUNT($H453:P453)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q426,-SUM(Q441:Q452)))","v":0}]
[null,null,{"$f":"Asset27","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A27remlife,A27value-SUM($G454:G454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(I$3>A27remlife,A27value-SUM($G454:H454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(J$3>A27remlife,A27value-SUM($G454:I454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(K$3>A27remlife,A27value-SUM($G454:J454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(L$3>A27remlife,A27value-SUM($G454:K454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(M$3>A27remlife,A27value-SUM($G454:L454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(N$3>A27remlife,A27value-SUM($G454:M454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(O$3>A27remlife,A27value-SUM($G454:N454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(P$3>A27remlife,A27value-SUM($G454:O454),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(Q$3>A27remlife,A27value-SUM($G454:P454),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$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:H456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:I456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:J456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:K456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:L456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:M456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:N456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:O456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F456),('RFM input'!$H$357*(1+vanilla1)^0.5)-SUM($H456:P456),('RFM input'!$H$357*(1+vanilla1)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:I457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:J457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:K457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:L457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:M457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:N457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:O457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F457),('RFM input'!$I$357*(1+vanilla2)^0.5)-SUM($I457:P457),('RFM input'!$I$357*(1+vanilla2)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:J458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:K458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:L458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:M458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:N458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:O458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F458),('RFM input'!$J$357*(1+vanilla3)^0.5)-SUM($J458:P458),('RFM input'!$J$357*(1+vanilla3)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:K459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:L459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:M459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:N459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:O459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F459),('RFM input'!$K$357*(1+vanilla4)^0.5)-SUM($K459:P459),('RFM input'!$K$357*(1+vanilla4)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:L460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:M460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:N460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:O460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F460),('RFM input'!$L$357*(1+vanilla5)^0.5)-SUM($L460:P460),('RFM input'!$L$357*(1+vanilla5)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F461),('RFM input'!$M$357*(1+vanilla6)^0.5)-SUM($M461:M461),('RFM input'!$M$357*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F461),('RFM input'!$M$357*(1+vanilla6)^0.5)-SUM($M461:N461),('RFM input'!$M$357*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F461),('RFM input'!$M$357*(1+vanilla6)^0.5)-SUM($M461:O461),('RFM input'!$M$357*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F461),('RFM input'!$M$357*(1+vanilla6)^0.5)-SUM($M461:P461),('RFM input'!$M$357*(1+vanilla6)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F462),('RFM input'!N$357*(1+vanilla7)^0.5)-SUM($N462:N462),('RFM input'!$N$357*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F462),('RFM input'!O$357*(1+vanilla7)^0.5)-SUM($N462:O462),('RFM input'!$N$357*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F462),('RFM input'!P$357*(1+vanilla7)^0.5)-SUM($N462:P462),('RFM input'!$N$357*(1+vanilla7)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F463),('RFM input'!$O$357*(1+vanilla8)^0.5)-SUM($O463:O463),('RFM input'!$O$357*(1+vanilla8)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F463),('RFM input'!$O$357*(1+vanilla8)^0.5)-SUM($O463:P463),('RFM input'!$O$357*(1+vanilla8)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F464),('RFM input'!$P$357*(1+vanilla9)^0.5)-SUM($P464:P464),('RFM input'!$P$357*(1+vanilla9)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H427,-SUM(H454:H465))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I427,-SUM(I454:I465))","v":0},{"$f":"IF(COUNT($H466:I466)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J427,-SUM(J454:J465)))","v":0},{"$f":"IF(COUNT($H466:J466)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K427,-SUM(K454:K465)))","v":0},{"$f":"IF(COUNT($H466:K466)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L427,-SUM(L454:L465)))","v":0},{"$f":"IF(COUNT($H466:L466)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M427,-SUM(M454:M465)))","v":0},{"$f":"IF(COUNT($H466:M466)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N427,-SUM(N454:N465)))","v":0},{"$f":"IF(COUNT($H466:N466)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O427,-SUM(O454:O465)))","v":0},{"$f":"IF(COUNT($H466:O466)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P427,-SUM(P454:P465)))","v":0},{"$f":"IF(COUNT($H466:P466)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q427,-SUM(Q454:Q465)))","v":0}]
[null,null,{"$f":"Asset28","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A28remlife,A28value-SUM($G467:G467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(I$3>A28remlife,A28value-SUM($G467:H467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(J$3>A28remlife,A28value-SUM($G467:I467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(K$3>A28remlife,A28value-SUM($G467:J467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(L$3>A28remlife,A28value-SUM($G467:K467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(M$3>A28remlife,A28value-SUM($G467:L467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(N$3>A28remlife,A28value-SUM($G467:M467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(O$3>A28remlife,A28value-SUM($G467:N467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(P$3>A28remlife,A28value-SUM($G467:O467),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(Q$3>A28remlife,A28value-SUM($G467:P467),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$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:H469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:I469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:J469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:K469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:L469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:M469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:N469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:O469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F469),('RFM input'!$H$358*(1+vanilla1)^0.5)-SUM($H469:P469),('RFM input'!$H$358*(1+vanilla1)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:I470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:J470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:K470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:L470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:M470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:N470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:O470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F470),('RFM input'!$I$358*(1+vanilla2)^0.5)-SUM($I470:P470),('RFM input'!$I$358*(1+vanilla2)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:J471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:K471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:L471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:M471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:N471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:O471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F471),('RFM input'!$J$358*(1+vanilla3)^0.5)-SUM($J471:P471),('RFM input'!$J$358*(1+vanilla3)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:K472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:L472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:M472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:N472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:O472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F472),('RFM input'!$K$358*(1+vanilla4)^0.5)-SUM($K472:P472),('RFM input'!$K$358*(1+vanilla4)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:L473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:M473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:N473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:O473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F473),('RFM input'!$L$358*(1+vanilla5)^0.5)-SUM($L473:P473),('RFM input'!$L$358*(1+vanilla5)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F474),('RFM input'!$M$358*(1+vanilla6)^0.5)-SUM($M474:M474),('RFM input'!$M$358*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F474),('RFM input'!$M$358*(1+vanilla6)^0.5)-SUM($M474:N474),('RFM input'!$M$358*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F474),('RFM input'!$M$358*(1+vanilla6)^0.5)-SUM($M474:O474),('RFM input'!$M$358*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F474),('RFM input'!$M$358*(1+vanilla6)^0.5)-SUM($M474:P474),('RFM input'!$M$358*(1+vanilla6)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F475),('RFM input'!N$358*(1+vanilla7)^0.5)-SUM($N475:N475),('RFM input'!$N$358*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F475),('RFM input'!O$358*(1+vanilla7)^0.5)-SUM($N475:O475),('RFM input'!$N$358*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F475),('RFM input'!P$358*(1+vanilla7)^0.5)-SUM($N475:P475),('RFM input'!$N$358*(1+vanilla7)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F476),('RFM input'!$O$358*(1+vanilla8)^0.5)-SUM($O476:O476),('RFM input'!$O$358*(1+vanilla8)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F476),('RFM input'!$O$358*(1+vanilla8)^0.5)-SUM($O476:P476),('RFM input'!$O$358*(1+vanilla8)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F477),('RFM input'!$P$358*(1+vanilla9)^0.5)-SUM($P477:P477),('RFM input'!$P$358*(1+vanilla9)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H428,-SUM(H467:H478))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I428,-SUM(I467:I478))","v":0},{"$f":"IF(COUNT($H479:I479)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J428,-SUM(J467:J478)))","v":0},{"$f":"IF(COUNT($H479:J479)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K428,-SUM(K467:K478)))","v":0},{"$f":"IF(COUNT($H479:K479)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L428,-SUM(L467:L478)))","v":0},{"$f":"IF(COUNT($H479:L479)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M428,-SUM(M467:M478)))","v":0},{"$f":"IF(COUNT($H479:M479)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N428,-SUM(N467:N478)))","v":0},{"$f":"IF(COUNT($H479:N479)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O428,-SUM(O467:O478)))","v":0},{"$f":"IF(COUNT($H479:O479)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P428,-SUM(P467:P478)))","v":0},{"$f":"IF(COUNT($H479:P479)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q428,-SUM(Q467:Q478)))","v":0}]
[null,null,{"$f":"Asset29","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A29remlife,A29value-SUM($G480:G480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(I$3>A29remlife,A29value-SUM($G480:H480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(J$3>A29remlife,A29value-SUM($G480:I480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(K$3>A29remlife,A29value-SUM($G480:J480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(L$3>A29remlife,A29value-SUM($G480:K480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(M$3>A29remlife,A29value-SUM($G480:L480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(N$3>A29remlife,A29value-SUM($G480:M480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(O$3>A29remlife,A29value-SUM($G480:N480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(P$3>A29remlife,A29value-SUM($G480:O480),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(Q$3>A29remlife,A29value-SUM($G480:P480),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$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:H482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:I482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:J482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:K482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:L482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:M482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:N482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:O482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F482),('RFM input'!$H$359*(1+vanilla1)^0.5)-SUM($H482:P482),('RFM input'!$H$359*(1+vanilla1)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:I483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:J483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:K483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:L483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:M483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:N483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:O483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F483),('RFM input'!$I$359*(1+vanilla2)^0.5)-SUM($I483:P483),('RFM input'!$I$359*(1+vanilla2)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:J484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:K484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:L484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:M484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:N484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:O484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F484),('RFM input'!$J$359*(1+vanilla3)^0.5)-SUM($J484:P484),('RFM input'!$J$359*(1+vanilla3)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:K485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:L485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:M485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:N485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:O485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F485),('RFM input'!$K$359*(1+vanilla4)^0.5)-SUM($K485:P485),('RFM input'!$K$359*(1+vanilla4)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:L486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:M486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:N486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:O486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F486),('RFM input'!$L$359*(1+vanilla5)^0.5)-SUM($L486:P486),('RFM input'!$L$359*(1+vanilla5)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F487),('RFM input'!$M$359*(1+vanilla6)^0.5)-SUM($M487:M487),('RFM input'!$M$359*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F487),('RFM input'!$M$359*(1+vanilla6)^0.5)-SUM($M487:N487),('RFM input'!$M$359*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F487),('RFM input'!$M$359*(1+vanilla6)^0.5)-SUM($M487:O487),('RFM input'!$M$359*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F487),('RFM input'!$M$359*(1+vanilla6)^0.5)-SUM($M487:P487),('RFM input'!$M$359*(1+vanilla6)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F488),('RFM input'!N$359*(1+vanilla7)^0.5)-SUM($N488:N488),('RFM input'!$N$359*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F488),('RFM input'!O$359*(1+vanilla7)^0.5)-SUM($N488:O488),('RFM input'!$N$359*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F488),('RFM input'!P$359*(1+vanilla7)^0.5)-SUM($N488:P488),('RFM input'!$N$359*(1+vanilla7)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F489),('RFM input'!$O$359*(1+vanilla8)^0.5)-SUM($O489:O489),('RFM input'!$O$359*(1+vanilla8)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F489),('RFM input'!$O$359*(1+vanilla8)^0.5)-SUM($O489:P489),('RFM input'!$O$359*(1+vanilla8)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F490),('RFM input'!$P$359*(1+vanilla9)^0.5)-SUM($P490:P490),('RFM input'!$P$359*(1+vanilla9)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H429,-SUM(H480:H491))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I429,-SUM(I480:I491))","v":0},{"$f":"IF(COUNT($H492:I492)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J429,-SUM(J480:J491)))","v":0},{"$f":"IF(COUNT($H492:J492)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K429,-SUM(K480:K491)))","v":0},{"$f":"IF(COUNT($H492:K492)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L429,-SUM(L480:L491)))","v":0},{"$f":"IF(COUNT($H492:L492)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M429,-SUM(M480:M491)))","v":0},{"$f":"IF(COUNT($H492:M492)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N429,-SUM(N480:N491)))","v":0},{"$f":"IF(COUNT($H492:N492)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O429,-SUM(O480:O491)))","v":0},{"$f":"IF(COUNT($H492:O492)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P429,-SUM(P480:P491)))","v":0},{"$f":"IF(COUNT($H492:P492)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q429,-SUM(Q480:Q491)))","v":0}]
[null,null,{"$f":"Asset30","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A30remlife,A30value-SUM($G493:G493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(I$3>A30remlife,A30value-SUM($G493:H493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(J$3>A30remlife,A30value-SUM($G493:I493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(K$3>A30remlife,A30value-SUM($G493:J493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(L$3>A30remlife,A30value-SUM($G493:K493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(M$3>A30remlife,A30value-SUM($G493:L493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(N$3>A30remlife,A30value-SUM($G493:M493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(O$3>A30remlife,A30value-SUM($G493:N493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(P$3>A30remlife,A30value-SUM($G493:O493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(Q$3>A30remlife,A30value-SUM($G493:P493),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(I$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:H495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:I495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:J495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:K495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:L495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:M495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:N495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:O495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F495),('RFM input'!$H$360*(1+vanilla1)^0.5)-SUM($H495:P495),('RFM input'!$H$360*(1+vanilla1)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:I496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:J496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:K496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:L496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:M496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:N496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:O496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F496),('RFM input'!$I$360*(1+vanilla2)^0.5)-SUM($I496:P496),('RFM input'!$I$360*(1+vanilla2)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:J497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:K497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:L497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:M497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:N497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:O497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F497),('RFM input'!$J$360*(1+vanilla3)^0.5)-SUM($J497:P497),('RFM input'!$J$360*(1+vanilla3)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:K498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:L498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:M498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:N498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:O498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F498),('RFM input'!$K$360*(1+vanilla4)^0.5)-SUM($K498:P498),('RFM input'!$K$360*(1+vanilla4)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:L499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:M499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:N499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:O499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F499),('RFM input'!$L$360*(1+vanilla5)^0.5)-SUM($L499:P499),('RFM input'!$L$360*(1+vanilla5)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F500),('RFM input'!$M$360*(1+vanilla6)^0.5)-SUM($M500:M500),('RFM input'!$M$360*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F500),('RFM input'!$M$360*(1+vanilla6)^0.5)-SUM($M500:N500),('RFM input'!$M$360*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F500),('RFM input'!$M$360*(1+vanilla6)^0.5)-SUM($M500:O500),('RFM input'!$M$360*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F500),('RFM input'!$M$360*(1+vanilla6)^0.5)-SUM($M500:P500),('RFM input'!$M$360*(1+vanilla6)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F501),('RFM input'!N$360*(1+vanilla7)^0.5)-SUM($N501:N501),('RFM input'!$N$360*(1+vanilla7)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F501),('RFM input'!O$360*(1+vanilla7)^0.5)-SUM($N501:O501),('RFM input'!$N$360*(1+vanilla7)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F501),('RFM input'!P$360*(1+vanilla7)^0.5)-SUM($N501:P501),('RFM input'!$N$360*(1+vanilla7)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F502),('RFM input'!$O$360*(1+vanilla8)^0.5)-SUM($O502:O502),('RFM input'!$O$360*(1+vanilla8)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F502),('RFM input'!$O$360*(1+vanilla8)^0.5)-SUM($O502:P502),('RFM input'!$O$360*(1+vanilla8)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F503),('RFM input'!$P$360*(1+vanilla9)^0.5)-SUM($P503:P503),('RFM input'!$P$360*(1+vanilla9)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$430,-SUM(H493:H504))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$430,-SUM(I493:I504))","v":0},{"$f":"IF(COUNT($H505:I505)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$430,-SUM(J493:J504)))","v":0},{"$f":"IF(COUNT($H505:J505)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$430,-SUM(K493:K504)))","v":0},{"$f":"IF(COUNT($H505:K505)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$430,-SUM(L493:L504)))","v":0},{"$f":"IF(COUNT($H505:L505)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$430,-SUM(M493:M504)))","v":0},{"$f":"IF(COUNT($H505:M505)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$430,-SUM(N493:N504)))","v":0},{"$f":"IF(COUNT($H505:N505)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$430,-SUM(O493:O504)))","v":0},{"$f":"IF(COUNT($H505:O505)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$430,-SUM(P493:P504)))","v":0},{"$f":"IF(COUNT($H505:P505)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$430,-SUM(Q493:Q504)))","v":0}]
[null,null,{"$f":"Asset31","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A31remlife,A31value-SUM($G506:G506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(I$3>A31remlife,A31value-SUM($G506:H506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(J$3>A31remlife,A31value-SUM($G506:I506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(K$3>A31remlife,A31value-SUM($G506:J506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(L$3>A31remlife,A31value-SUM($G506:K506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(M$3>A31remlife,A31value-SUM($G506:L506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(N$3>A31remlife,A31value-SUM($G506:M506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(O$3>A31remlife,A31value-SUM($G506:N506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(P$3>A31remlife,A31value-SUM($G506:O506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0},{"$f":"IF(Q$3>A31remlife,A31value-SUM($G506:P506),IF(A31remlife=\"N/A\",\"n/a\",A31value/A31remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(I$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:H508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:I508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:J508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:K508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:L508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:M508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:N508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:O508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F508),('RFM input'!$H$361*(1+vanilla1)^0.5)-SUM($H508:P508),('RFM input'!$H$361*(1+vanilla1)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(J$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:I509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:J509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:K509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:L509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:M509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:N509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:O509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F509),('RFM input'!$I$361*(1+vanilla2)^0.5)-SUM($I509:P509),('RFM input'!$I$361*(1+vanilla2)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(K$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:J510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:K510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:L510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:M510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:N510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:O510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F510),('RFM input'!$J$361*(1+vanilla3)^0.5)-SUM($J510:P510),('RFM input'!$J$361*(1+vanilla3)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(L$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:K511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:L511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:M511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:N511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:O511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F511),('RFM input'!$K$361*(1+vanilla4)^0.5)-SUM($K511:P511),('RFM input'!$K$361*(1+vanilla4)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(M$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:L512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:M512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:N512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:O512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F512),('RFM input'!$L$361*(1+vanilla5)^0.5)-SUM($L512:P512),('RFM input'!$L$361*(1+vanilla5)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(N$3>(A31stdlife+$F513),('RFM input'!$M$361*(1+vanilla6)^0.5)-SUM($M513:M513),('RFM input'!$M$361*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F513),('RFM input'!$M$361*(1+vanilla6)^0.5)-SUM($M513:N513),('RFM input'!$M$361*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F513),('RFM input'!$M$361*(1+vanilla6)^0.5)-SUM($M513:O513),('RFM input'!$M$361*(1+vanilla6)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F513),('RFM input'!$M$361*(1+vanilla6)^0.5)-SUM($M513:P513),('RFM input'!$M$361*(1+vanilla6)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(O$3>(A31stdlife+$F514),('RFM input'!N$361*(1+vanilla7)^0.5)-SUM($N514:N514),('RFM input'!$N$361*(1+vanilla7)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F514),('RFM input'!O$361*(1+vanilla7)^0.5)-SUM($N514:O514),('RFM input'!$N$361*(1+vanilla7)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F514),('RFM input'!P$361*(1+vanilla7)^0.5)-SUM($N514:P514),('RFM input'!$N$361*(1+vanilla7)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(P$3>(A31stdlife+$F515),('RFM input'!$O$361*(1+vanilla8)^0.5)-SUM($O515:O515),('RFM input'!$O$361*(1+vanilla8)^0.5)/A31stdlife))","v":0},{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F515),('RFM input'!$O$361*(1+vanilla8)^0.5)-SUM($O515:P515),('RFM input'!$O$361*(1+vanilla8)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31stdlife=\"n/a\",\"n/a\",IF(Q$3>(A31stdlife+$F516),('RFM input'!$P$361*(1+vanilla9)^0.5)-SUM($P516:P516),('RFM input'!$P$361*(1+vanilla9)^0.5)/A31stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$431,-SUM(H506:H517))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$431,-SUM(I506:I517))","v":0},{"$f":"IF(COUNT($H518:I518)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$431,-SUM(J506:J517)))","v":0},{"$f":"IF(COUNT($H518:J518)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$431,-SUM(K506:K517)))","v":0},{"$f":"IF(COUNT($H518:K518)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$431,-SUM(L506:L517)))","v":0},{"$f":"IF(COUNT($H518:L518)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$431,-SUM(M506:M517)))","v":0},{"$f":"IF(COUNT($H518:M518)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$431,-SUM(N506:N517)))","v":0},{"$f":"IF(COUNT($H518:N518)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$431,-SUM(O506:O517)))","v":0},{"$f":"IF(COUNT($H518:O518)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$431,-SUM(P506:P517)))","v":0},{"$f":"IF(COUNT($H518:P518)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$431,-SUM(Q506:Q517)))","v":0}]
[null,null,{"$f":"Asset32","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A32remlife,A32value-SUM($G519:G519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(I$3>A32remlife,A32value-SUM($G519:H519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(J$3>A32remlife,A32value-SUM($G519:I519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(K$3>A32remlife,A32value-SUM($G519:J519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(L$3>A32remlife,A32value-SUM($G519:K519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(M$3>A32remlife,A32value-SUM($G519:L519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(N$3>A32remlife,A32value-SUM($G519:M519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(O$3>A32remlife,A32value-SUM($G519:N519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(P$3>A32remlife,A32value-SUM($G519:O519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0},{"$f":"IF(Q$3>A32remlife,A32value-SUM($G519:P519),IF(A32remlife=\"N/A\",\"n/a\",A32value/A32remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(I$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:H521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:I521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:J521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:K521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:L521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:M521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:N521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:O521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F521),('RFM input'!$H$362*(1+vanilla1)^0.5)-SUM($H521:P521),('RFM input'!$H$362*(1+vanilla1)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(J$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:I522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:J522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:K522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:L522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:M522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:N522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:O522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F522),('RFM input'!$I$362*(1+vanilla2)^0.5)-SUM($I522:P522),('RFM input'!$I$362*(1+vanilla2)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(K$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:J523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:K523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:L523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:M523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:N523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:O523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F523),('RFM input'!$J$362*(1+vanilla3)^0.5)-SUM($J523:P523),('RFM input'!$J$362*(1+vanilla3)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(L$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:K524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:L524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:M524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:N524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:O524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F524),('RFM input'!$K$362*(1+vanilla4)^0.5)-SUM($K524:P524),('RFM input'!$K$362*(1+vanilla4)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(M$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:L525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:M525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:N525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:O525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F525),('RFM input'!$L$362*(1+vanilla5)^0.5)-SUM($L525:P525),('RFM input'!$L$362*(1+vanilla5)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(N$3>(A32stdlife+$F526),('RFM input'!$M$362*(1+vanilla6)^0.5)-SUM($M526:M526),('RFM input'!$M$362*(1+vanilla6)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F526),('RFM input'!$M$362*(1+vanilla6)^0.5)-SUM($M526:N526),('RFM input'!$M$362*(1+vanilla6)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F526),('RFM input'!$M$362*(1+vanilla6)^0.5)-SUM($M526:O526),('RFM input'!$M$362*(1+vanilla6)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F526),('RFM input'!$M$362*(1+vanilla6)^0.5)-SUM($M526:P526),('RFM input'!$M$362*(1+vanilla6)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(O$3>(A32stdlife+$F527),('RFM input'!N$362*(1+vanilla7)^0.5)-SUM($N527:N527),('RFM input'!$N$362*(1+vanilla7)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F527),('RFM input'!O$362*(1+vanilla7)^0.5)-SUM($N527:O527),('RFM input'!$N$362*(1+vanilla7)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F527),('RFM input'!P$362*(1+vanilla7)^0.5)-SUM($N527:P527),('RFM input'!$N$362*(1+vanilla7)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(P$3>(A32stdlife+$F528),('RFM input'!$O$362*(1+vanilla8)^0.5)-SUM($O528:O528),('RFM input'!$O$362*(1+vanilla8)^0.5)/A32stdlife))","v":0},{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F528),('RFM input'!$O$362*(1+vanilla8)^0.5)-SUM($O528:P528),('RFM input'!$O$362*(1+vanilla8)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32stdlife=\"n/a\",\"n/a\",IF(Q$3>(A32stdlife+$F529),('RFM input'!$P$362*(1+vanilla9)^0.5)-SUM($P529:P529),('RFM input'!$P$362*(1+vanilla9)^0.5)/A32stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$432,-SUM(H519:H530))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$432,-SUM(I519:I530))","v":0},{"$f":"IF(COUNT($H531:I531)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$432,-SUM(J519:J530)))","v":0},{"$f":"IF(COUNT($H531:J531)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$432,-SUM(K519:K530)))","v":0},{"$f":"IF(COUNT($H531:K531)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$432,-SUM(L519:L530)))","v":0},{"$f":"IF(COUNT($H531:L531)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$432,-SUM(M519:M530)))","v":0},{"$f":"IF(COUNT($H531:M531)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$432,-SUM(N519:N530)))","v":0},{"$f":"IF(COUNT($H531:N531)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$432,-SUM(O519:O530)))","v":0},{"$f":"IF(COUNT($H531:O531)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$432,-SUM(P519:P530)))","v":0},{"$f":"IF(COUNT($H531:P531)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$432,-SUM(Q519:Q530)))","v":0}]
[null,null,{"$f":"Asset33","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A33remlife,A33value-SUM($G532:G532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(I$3>A33remlife,A33value-SUM($G532:H532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(J$3>A33remlife,A33value-SUM($G532:I532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(K$3>A33remlife,A33value-SUM($G532:J532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(L$3>A33remlife,A33value-SUM($G532:K532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(M$3>A33remlife,A33value-SUM($G532:L532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(N$3>A33remlife,A33value-SUM($G532:M532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(O$3>A33remlife,A33value-SUM($G532:N532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(P$3>A33remlife,A33value-SUM($G532:O532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0},{"$f":"IF(Q$3>A33remlife,A33value-SUM($G532:P532),IF(A33remlife=\"N/A\",\"n/a\",A33value/A33remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(I$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:H534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(J$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:I534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:J534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:K534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:L534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:M534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:N534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:O534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F534),('RFM input'!$H$363*(1+vanilla1)^0.5)-SUM($H534:P534),('RFM input'!$H$363*(1+vanilla1)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(J$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:I535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:J535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:K535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:L535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:M535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:N535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:O535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F535),('RFM input'!$I$363*(1+vanilla2)^0.5)-SUM($I535:P535),('RFM input'!$I$363*(1+vanilla2)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(K$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:J536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:K536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:L536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:M536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:N536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:O536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F536),('RFM input'!$J$363*(1+vanilla3)^0.5)-SUM($J536:P536),('RFM input'!$J$363*(1+vanilla3)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(L$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:K537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:L537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:M537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:N537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:O537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F537),('RFM input'!$K$363*(1+vanilla4)^0.5)-SUM($K537:P537),('RFM input'!$K$363*(1+vanilla4)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(M$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:L538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:M538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:N538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:O538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F538),('RFM input'!$L$363*(1+vanilla5)^0.5)-SUM($L538:P538),('RFM input'!$L$363*(1+vanilla5)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(N$3>(A33stdlife+$F539),('RFM input'!$M$363*(1+vanilla6)^0.5)-SUM($M539:M539),('RFM input'!$M$363*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F539),('RFM input'!$M$363*(1+vanilla6)^0.5)-SUM($M539:N539),('RFM input'!$M$363*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F539),('RFM input'!$M$363*(1+vanilla6)^0.5)-SUM($M539:O539),('RFM input'!$M$363*(1+vanilla6)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F539),('RFM input'!$M$363*(1+vanilla6)^0.5)-SUM($M539:P539),('RFM input'!$M$363*(1+vanilla6)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(O$3>(A33stdlife+$F540),('RFM input'!N$363*(1+vanilla7)^0.5)-SUM($N540:N540),('RFM input'!$N$363*(1+vanilla7)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F540),('RFM input'!O$363*(1+vanilla7)^0.5)-SUM($N540:O540),('RFM input'!$N$363*(1+vanilla7)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F540),('RFM input'!P$363*(1+vanilla7)^0.5)-SUM($N540:P540),('RFM input'!$N$363*(1+vanilla7)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(P$3>(A33stdlife+$F541),('RFM input'!$O$363*(1+vanilla8)^0.5)-SUM($O541:O541),('RFM input'!$O$363*(1+vanilla8)^0.5)/A33stdlife))","v":0},{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F541),('RFM input'!$O$363*(1+vanilla8)^0.5)-SUM($O541:P541),('RFM input'!$O$363*(1+vanilla8)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33stdlife=\"n/a\",\"n/a\",IF(Q$3>(A33stdlife+$F542),('RFM input'!$P$363*(1+vanilla9)^0.5)-SUM($P542:P542),('RFM input'!$P$363*(1+vanilla9)^0.5)/A33stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$433,-SUM(H532:H543))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$433,-SUM(I532:I543))","v":0},{"$f":"IF(COUNT($H544:I544)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$433,-SUM(J532:J543)))","v":0},{"$f":"IF(COUNT($H544:J544)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$433,-SUM(K532:K543)))","v":0},{"$f":"IF(COUNT($H544:K544)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$433,-SUM(L532:L543)))","v":0},{"$f":"IF(COUNT($H544:L544)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$433,-SUM(M532:M543)))","v":0},{"$f":"IF(COUNT($H544:M544)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$433,-SUM(N532:N543)))","v":0},{"$f":"IF(COUNT($H544:N544)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$433,-SUM(O532:O543)))","v":0},{"$f":"IF(COUNT($H544:O544)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$433,-SUM(P532:P543)))","v":0},{"$f":"IF(COUNT($H544:P544)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$433,-SUM(Q532:Q543)))","v":0}]
[null,null,{"$f":"Asset34","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A34remlife,A34value-SUM($G545:G545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(I$3>A34remlife,A34value-SUM($G545:H545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(J$3>A34remlife,A34value-SUM($G545:I545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(K$3>A34remlife,A34value-SUM($G545:J545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(L$3>A34remlife,A34value-SUM($G545:K545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(M$3>A34remlife,A34value-SUM($G545:L545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(N$3>A34remlife,A34value-SUM($G545:M545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(O$3>A34remlife,A34value-SUM($G545:N545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(P$3>A34remlife,A34value-SUM($G545:O545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0},{"$f":"IF(Q$3>A34remlife,A34value-SUM($G545:P545),IF(A34remlife=\"N/A\",\"n/a\",A34value/A34remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(I$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:H547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(J$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:I547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:J547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:K547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:L547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:M547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:N547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:O547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F547),('RFM input'!$H$364*(1+vanilla1)^0.5)-SUM($H547:P547),('RFM input'!$H$364*(1+vanilla1)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(J$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:I548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:J548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:K548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:L548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:M548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:N548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:O548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F548),('RFM input'!$I$364*(1+vanilla2)^0.5)-SUM($I548:P548),('RFM input'!$I$364*(1+vanilla2)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(K$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:J549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:K549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:L549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:M549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:N549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:O549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F549),('RFM input'!$J$364*(1+vanilla3)^0.5)-SUM($J549:P549),('RFM input'!$J$364*(1+vanilla3)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(L$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:K550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:L550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:M550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:N550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:O550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F550),('RFM input'!$K$364*(1+vanilla4)^0.5)-SUM($K550:P550),('RFM input'!$K$364*(1+vanilla4)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(M$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:L551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:M551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:N551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:O551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F551),('RFM input'!$L$364*(1+vanilla5)^0.5)-SUM($L551:P551),('RFM input'!$L$364*(1+vanilla5)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(N$3>(A34stdlife+$F552),('RFM input'!$M$364*(1+vanilla6)^0.5)-SUM($M552:M552),('RFM input'!$M$364*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F552),('RFM input'!$M$364*(1+vanilla6)^0.5)-SUM($M552:N552),('RFM input'!$M$364*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F552),('RFM input'!$M$364*(1+vanilla6)^0.5)-SUM($M552:O552),('RFM input'!$M$364*(1+vanilla6)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F552),('RFM input'!$M$364*(1+vanilla6)^0.5)-SUM($M552:P552),('RFM input'!$M$364*(1+vanilla6)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(O$3>(A34stdlife+$F553),('RFM input'!N$364*(1+vanilla7)^0.5)-SUM($N553:N553),('RFM input'!$N$364*(1+vanilla7)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F553),('RFM input'!O$364*(1+vanilla7)^0.5)-SUM($N553:O553),('RFM input'!$N$364*(1+vanilla7)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F553),('RFM input'!P$364*(1+vanilla7)^0.5)-SUM($N553:P553),('RFM input'!$N$364*(1+vanilla7)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(P$3>(A34stdlife+$F554),('RFM input'!$O$364*(1+vanilla8)^0.5)-SUM($O554:O554),('RFM input'!$O$364*(1+vanilla8)^0.5)/A34stdlife))","v":0},{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F554),('RFM input'!$O$364*(1+vanilla8)^0.5)-SUM($O554:P554),('RFM input'!$O$364*(1+vanilla8)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34stdlife=\"n/a\",\"n/a\",IF(Q$3>(A34stdlife+$F555),('RFM input'!$P$364*(1+vanilla9)^0.5)-SUM($P555:P555),('RFM input'!$P$364*(1+vanilla9)^0.5)/A34stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$434,-SUM(H545:H556))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$434,-SUM(I545:I556))","v":0},{"$f":"IF(COUNT($H557:I557)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$434,-SUM(J545:J556)))","v":0},{"$f":"IF(COUNT($H557:J557)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$434,-SUM(K545:K556)))","v":0},{"$f":"IF(COUNT($H557:K557)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$434,-SUM(L545:L556)))","v":0},{"$f":"IF(COUNT($H557:L557)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$434,-SUM(M545:M556)))","v":0},{"$f":"IF(COUNT($H557:M557)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$434,-SUM(N545:N556)))","v":0},{"$f":"IF(COUNT($H557:N557)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$434,-SUM(O545:O556)))","v":0},{"$f":"IF(COUNT($H557:O557)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$434,-SUM(P545:P556)))","v":0},{"$f":"IF(COUNT($H557:P557)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$434,-SUM(Q545:Q556)))","v":0}]
[null,null,{"$f":"Asset35","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A35remlife,A35value-SUM($G558:G558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(I$3>A35remlife,A35value-SUM($G558:H558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(J$3>A35remlife,A35value-SUM($G558:I558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(K$3>A35remlife,A35value-SUM($G558:J558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(L$3>A35remlife,A35value-SUM($G558:K558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(M$3>A35remlife,A35value-SUM($G558:L558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(N$3>A35remlife,A35value-SUM($G558:M558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(O$3>A35remlife,A35value-SUM($G558:N558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(P$3>A35remlife,A35value-SUM($G558:O558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0},{"$f":"IF(Q$3>A35remlife,A35value-SUM($G558:P558),IF(A35remlife=\"N/A\",\"n/a\",A35value/A35remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(I$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:H560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(J$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:I560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:J560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:K560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:L560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:M560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:N560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:O560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F560),('RFM input'!$H$365*(1+vanilla1)^0.5)-SUM($H560:P560),('RFM input'!$H$365*(1+vanilla1)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(J$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:I561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:J561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:K561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:L561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:M561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:N561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:O561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F561),('RFM input'!$I$365*(1+vanilla2)^0.5)-SUM($I561:P561),('RFM input'!$I$365*(1+vanilla2)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(K$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:J562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:K562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:L562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:M562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:N562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:O562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F562),('RFM input'!$J$365*(1+vanilla3)^0.5)-SUM($J562:P562),('RFM input'!$J$365*(1+vanilla3)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(L$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:K563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:L563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:M563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:N563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:O563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F563),('RFM input'!$K$365*(1+vanilla4)^0.5)-SUM($K563:P563),('RFM input'!$K$365*(1+vanilla4)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(M$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:L564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:M564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:N564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:O564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F564),('RFM input'!$L$365*(1+vanilla5)^0.5)-SUM($L564:P564),('RFM input'!$L$365*(1+vanilla5)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(N$3>(A35stdlife+$F565),('RFM input'!$M$365*(1+vanilla6)^0.5)-SUM($M565:M565),('RFM input'!$M$365*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F565),('RFM input'!$M$365*(1+vanilla6)^0.5)-SUM($M565:N565),('RFM input'!$M$365*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F565),('RFM input'!$M$365*(1+vanilla6)^0.5)-SUM($M565:O565),('RFM input'!$M$365*(1+vanilla6)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F565),('RFM input'!$M$365*(1+vanilla6)^0.5)-SUM($M565:P565),('RFM input'!$M$365*(1+vanilla6)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(O$3>(A35stdlife+$F566),('RFM input'!N$365*(1+vanilla7)^0.5)-SUM($N566:N566),('RFM input'!$N$365*(1+vanilla7)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F566),('RFM input'!O$365*(1+vanilla7)^0.5)-SUM($N566:O566),('RFM input'!$N$365*(1+vanilla7)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F566),('RFM input'!P$365*(1+vanilla7)^0.5)-SUM($N566:P566),('RFM input'!$N$365*(1+vanilla7)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(P$3>(A35stdlife+$F567),('RFM input'!$O$365*(1+vanilla8)^0.5)-SUM($O567:O567),('RFM input'!$O$365*(1+vanilla8)^0.5)/A35stdlife))","v":0},{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F567),('RFM input'!$O$365*(1+vanilla8)^0.5)-SUM($O567:P567),('RFM input'!$O$365*(1+vanilla8)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35stdlife=\"n/a\",\"n/a\",IF(Q$3>(A35stdlife+$F568),('RFM input'!$P$365*(1+vanilla9)^0.5)-SUM($P568:P568),('RFM input'!$P$365*(1+vanilla9)^0.5)/A35stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$435,-SUM(H558:H569))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$435,-SUM(I558:I569))","v":0},{"$f":"IF(COUNT($H570:I570)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$435,-SUM(J558:J569)))","v":0},{"$f":"IF(COUNT($H570:J570)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$435,-SUM(K558:K569)))","v":0},{"$f":"IF(COUNT($H570:K570)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$435,-SUM(L558:L569)))","v":0},{"$f":"IF(COUNT($H570:L570)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$435,-SUM(M558:M569)))","v":0},{"$f":"IF(COUNT($H570:M570)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$435,-SUM(N558:N569)))","v":0},{"$f":"IF(COUNT($H570:N570)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$435,-SUM(O558:O569)))","v":0},{"$f":"IF(COUNT($H570:O570)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$435,-SUM(P558:P569)))","v":0},{"$f":"IF(COUNT($H570:P570)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$435,-SUM(Q558:Q569)))","v":0}]
[null,null,{"$f":"Asset36","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A36remlife,A36value-SUM($G571:G571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(I$3>A36remlife,A36value-SUM($G571:H571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(J$3>A36remlife,A36value-SUM($G571:I571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(K$3>A36remlife,A36value-SUM($G571:J571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(L$3>A36remlife,A36value-SUM($G571:K571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(M$3>A36remlife,A36value-SUM($G571:L571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(N$3>A36remlife,A36value-SUM($G571:M571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(O$3>A36remlife,A36value-SUM($G571:N571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(P$3>A36remlife,A36value-SUM($G571:O571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0},{"$f":"IF(Q$3>A36remlife,A36value-SUM($G571:P571),IF(A36remlife=\"N/A\",\"n/a\",A36value/A36remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(I$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:H573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:I573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:J573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:K573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:L573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:M573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:N573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:O573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F573),('RFM input'!$H$366*(1+vanilla1)^0.5)-SUM($H573:P573),('RFM input'!$H$366*(1+vanilla1)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(J$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:I574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:J574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:K574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:L574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:M574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:N574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:O574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F574),('RFM input'!$I$366*(1+vanilla2)^0.5)-SUM($I574:P574),('RFM input'!$I$366*(1+vanilla2)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(K$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:J575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:K575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:L575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:M575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:N575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:O575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F575),('RFM input'!$J$366*(1+vanilla3)^0.5)-SUM($J575:P575),('RFM input'!$J$366*(1+vanilla3)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(L$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:K576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:L576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:M576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:N576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:O576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F576),('RFM input'!$K$366*(1+vanilla4)^0.5)-SUM($K576:P576),('RFM input'!$K$366*(1+vanilla4)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(M$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:L577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:M577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:N577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:O577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F577),('RFM input'!$L$366*(1+vanilla5)^0.5)-SUM($L577:P577),('RFM input'!$L$366*(1+vanilla5)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(N$3>(A36stdlife+$F578),('RFM input'!$M$366*(1+vanilla6)^0.5)-SUM($M578:M578),('RFM input'!$M$366*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F578),('RFM input'!$M$366*(1+vanilla6)^0.5)-SUM($M578:N578),('RFM input'!$M$366*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F578),('RFM input'!$M$366*(1+vanilla6)^0.5)-SUM($M578:O578),('RFM input'!$M$366*(1+vanilla6)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F578),('RFM input'!$M$366*(1+vanilla6)^0.5)-SUM($M578:P578),('RFM input'!$M$366*(1+vanilla6)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(O$3>(A36stdlife+$F579),('RFM input'!N$366*(1+vanilla7)^0.5)-SUM($N579:N579),('RFM input'!$N$366*(1+vanilla7)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F579),('RFM input'!O$366*(1+vanilla7)^0.5)-SUM($N579:O579),('RFM input'!$N$366*(1+vanilla7)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F579),('RFM input'!P$366*(1+vanilla7)^0.5)-SUM($N579:P579),('RFM input'!$N$366*(1+vanilla7)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(P$3>(A36stdlife+$F580),('RFM input'!$O$366*(1+vanilla8)^0.5)-SUM($O580:O580),('RFM input'!$O$366*(1+vanilla8)^0.5)/A36stdlife))","v":0},{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F580),('RFM input'!$O$366*(1+vanilla8)^0.5)-SUM($O580:P580),('RFM input'!$O$366*(1+vanilla8)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36stdlife=\"n/a\",\"n/a\",IF(Q$3>(A36stdlife+$F581),('RFM input'!$P$366*(1+vanilla9)^0.5)-SUM($P581:P581),('RFM input'!$P$366*(1+vanilla9)^0.5)/A36stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$436,-SUM(H571:H582))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$436,-SUM(I571:I582))","v":0},{"$f":"IF(COUNT($H583:I583)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$436,-SUM(J571:J582)))","v":0},{"$f":"IF(COUNT($H583:J583)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$436,-SUM(K571:K582)))","v":0},{"$f":"IF(COUNT($H583:K583)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$436,-SUM(L571:L582)))","v":0},{"$f":"IF(COUNT($H583:L583)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$436,-SUM(M571:M582)))","v":0},{"$f":"IF(COUNT($H583:M583)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$436,-SUM(N571:N582)))","v":0},{"$f":"IF(COUNT($H583:N583)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$436,-SUM(O571:O582)))","v":0},{"$f":"IF(COUNT($H583:O583)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$436,-SUM(P571:P582)))","v":0},{"$f":"IF(COUNT($H583:P583)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$436,-SUM(Q571:Q582)))","v":0}]
[null,null,{"$f":"Asset37","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A37remlife,A37value-SUM($G584:G584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(I$3>A37remlife,A37value-SUM($G584:H584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(J$3>A37remlife,A37value-SUM($G584:I584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(K$3>A37remlife,A37value-SUM($G584:J584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(L$3>A37remlife,A37value-SUM($G584:K584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(M$3>A37remlife,A37value-SUM($G584:L584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(N$3>A37remlife,A37value-SUM($G584:M584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(O$3>A37remlife,A37value-SUM($G584:N584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(P$3>A37remlife,A37value-SUM($G584:O584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0},{"$f":"IF(Q$3>A37remlife,A37value-SUM($G584:P584),IF(A37remlife=\"N/A\",\"n/a\",A37value/A37remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(I$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:H586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:I586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:J586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:K586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:L586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:M586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:N586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:O586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F586),('RFM input'!$H$367*(1+vanilla1)^0.5)-SUM($H586:P586),('RFM input'!$H$367*(1+vanilla1)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(J$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:I587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:J587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:K587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:L587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:M587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:N587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:O587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F587),('RFM input'!$I$367*(1+vanilla2)^0.5)-SUM($I587:P587),('RFM input'!$I$367*(1+vanilla2)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(K$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:J588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:K588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:L588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:M588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:N588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:O588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F588),('RFM input'!$J$367*(1+vanilla3)^0.5)-SUM($J588:P588),('RFM input'!$J$367*(1+vanilla3)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(L$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:K589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:L589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:M589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:N589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:O589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F589),('RFM input'!$K$367*(1+vanilla4)^0.5)-SUM($K589:P589),('RFM input'!$K$367*(1+vanilla4)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(M$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:L590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:M590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:N590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:O590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F590),('RFM input'!$L$367*(1+vanilla5)^0.5)-SUM($L590:P590),('RFM input'!$L$367*(1+vanilla5)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(N$3>(A37stdlife+$F591),('RFM input'!$M$367*(1+vanilla6)^0.5)-SUM($M591:M591),('RFM input'!$M$367*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F591),('RFM input'!$M$367*(1+vanilla6)^0.5)-SUM($M591:N591),('RFM input'!$M$367*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F591),('RFM input'!$M$367*(1+vanilla6)^0.5)-SUM($M591:O591),('RFM input'!$M$367*(1+vanilla6)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F591),('RFM input'!$M$367*(1+vanilla6)^0.5)-SUM($M591:P591),('RFM input'!$M$367*(1+vanilla6)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(O$3>(A37stdlife+$F592),('RFM input'!N$367*(1+vanilla7)^0.5)-SUM($N592:N592),('RFM input'!$N$367*(1+vanilla7)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F592),('RFM input'!O$367*(1+vanilla7)^0.5)-SUM($N592:O592),('RFM input'!$N$367*(1+vanilla7)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F592),('RFM input'!P$367*(1+vanilla7)^0.5)-SUM($N592:P592),('RFM input'!$N$367*(1+vanilla7)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(P$3>(A37stdlife+$F593),('RFM input'!$O$367*(1+vanilla8)^0.5)-SUM($O593:O593),('RFM input'!$O$367*(1+vanilla8)^0.5)/A37stdlife))","v":0},{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F593),('RFM input'!$O$367*(1+vanilla8)^0.5)-SUM($O593:P593),('RFM input'!$O$367*(1+vanilla8)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37stdlife=\"n/a\",\"n/a\",IF(Q$3>(A37stdlife+$F594),('RFM input'!$P$367*(1+vanilla9)^0.5)-SUM($P594:P594),('RFM input'!$P$367*(1+vanilla9)^0.5)/A37stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$437,-SUM(H584:H595))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$437,-SUM(I584:I595))","v":0},{"$f":"IF(COUNT($H596:I596)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$437,-SUM(J584:J595)))","v":0},{"$f":"IF(COUNT($H596:J596)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$437,-SUM(K584:K595)))","v":0},{"$f":"IF(COUNT($H596:K596)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$437,-SUM(L584:L595)))","v":0},{"$f":"IF(COUNT($H596:L596)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$437,-SUM(M584:M595)))","v":0},{"$f":"IF(COUNT($H596:M596)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$437,-SUM(N584:N595)))","v":0},{"$f":"IF(COUNT($H596:N596)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$437,-SUM(O584:O595)))","v":0},{"$f":"IF(COUNT($H596:O596)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$437,-SUM(P584:P595)))","v":0},{"$f":"IF(COUNT($H596:P596)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$437,-SUM(Q584:Q595)))","v":0}]
[null,null,{"$f":"Asset38","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A38remlife,A38value-SUM($G597:G597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(I$3>A38remlife,A38value-SUM($G597:H597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(J$3>A38remlife,A38value-SUM($G597:I597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(K$3>A38remlife,A38value-SUM($G597:J597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(L$3>A38remlife,A38value-SUM($G597:K597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(M$3>A38remlife,A38value-SUM($G597:L597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(N$3>A38remlife,A38value-SUM($G597:M597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(O$3>A38remlife,A38value-SUM($G597:N597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(P$3>A38remlife,A38value-SUM($G597:O597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0},{"$f":"IF(Q$3>A38remlife,A38value-SUM($G597:P597),IF(A38remlife=\"N/A\",\"n/a\",A38value/A38remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(I$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:H599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:I599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:J599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:K599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:L599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:M599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:N599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:O599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F599),('RFM input'!$H$368*(1+vanilla1)^0.5)-SUM($H599:P599),('RFM input'!$H$368*(1+vanilla1)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(J$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:I600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:J600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:K600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:L600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:M600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:N600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:O600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F600),('RFM input'!$I$368*(1+vanilla2)^0.5)-SUM($I600:P600),('RFM input'!$I$368*(1+vanilla2)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(K$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:J601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:K601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:L601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:M601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:N601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:O601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F601),('RFM input'!$J$368*(1+vanilla3)^0.5)-SUM($J601:P601),('RFM input'!$J$368*(1+vanilla3)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(L$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:K602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:L602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:M602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:N602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:O602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F602),('RFM input'!$K$368*(1+vanilla4)^0.5)-SUM($K602:P602),('RFM input'!$K$368*(1+vanilla4)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(M$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:L603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:M603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:N603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:O603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F603),('RFM input'!$L$368*(1+vanilla5)^0.5)-SUM($L603:P603),('RFM input'!$L$368*(1+vanilla5)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(N$3>(A38stdlife+$F604),('RFM input'!$M$368*(1+vanilla6)^0.5)-SUM($M604:M604),('RFM input'!$M$368*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F604),('RFM input'!$M$368*(1+vanilla6)^0.5)-SUM($M604:N604),('RFM input'!$M$368*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F604),('RFM input'!$M$368*(1+vanilla6)^0.5)-SUM($M604:O604),('RFM input'!$M$368*(1+vanilla6)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F604),('RFM input'!$M$368*(1+vanilla6)^0.5)-SUM($M604:P604),('RFM input'!$M$368*(1+vanilla6)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(O$3>(A38stdlife+$F605),('RFM input'!N$368*(1+vanilla7)^0.5)-SUM($N605:N605),('RFM input'!$N$368*(1+vanilla7)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F605),('RFM input'!O$368*(1+vanilla7)^0.5)-SUM($N605:O605),('RFM input'!$N$368*(1+vanilla7)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F605),('RFM input'!P$368*(1+vanilla7)^0.5)-SUM($N605:P605),('RFM input'!$N$368*(1+vanilla7)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(P$3>(A38stdlife+$F606),('RFM input'!$O$368*(1+vanilla8)^0.5)-SUM($O606:O606),('RFM input'!$O$368*(1+vanilla8)^0.5)/A38stdlife))","v":0},{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F606),('RFM input'!$O$368*(1+vanilla8)^0.5)-SUM($O606:P606),('RFM input'!$O$368*(1+vanilla8)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38stdlife=\"n/a\",\"n/a\",IF(Q$3>(A38stdlife+$F607),('RFM input'!$P$368*(1+vanilla9)^0.5)-SUM($P607:P607),('RFM input'!$P$368*(1+vanilla9)^0.5)/A38stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$438,-SUM(H597:H608))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$438,-SUM(I597:I608))","v":0},{"$f":"IF(COUNT($H609:I609)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$438,-SUM(J597:J608)))","v":0},{"$f":"IF(COUNT($H609:J609)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$438,-SUM(K597:K608)))","v":0},{"$f":"IF(COUNT($H609:K609)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$438,-SUM(L597:L608)))","v":0},{"$f":"IF(COUNT($H609:L609)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$438,-SUM(M597:M608)))","v":0},{"$f":"IF(COUNT($H609:M609)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$438,-SUM(N597:N608)))","v":0},{"$f":"IF(COUNT($H609:N609)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$438,-SUM(O597:O608)))","v":0},{"$f":"IF(COUNT($H609:O609)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$438,-SUM(P597:P608)))","v":0},{"$f":"IF(COUNT($H609:P609)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$438,-SUM(Q597:Q608)))","v":0}]
[null,null,{"$f":"Asset39","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A39remlife,A39value-SUM($G610:G610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(I$3>A39remlife,A39value-SUM($G610:H610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(J$3>A39remlife,A39value-SUM($G610:I610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(K$3>A39remlife,A39value-SUM($G610:J610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(L$3>A39remlife,A39value-SUM($G610:K610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(M$3>A39remlife,A39value-SUM($G610:L610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(N$3>A39remlife,A39value-SUM($G610:M610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(O$3>A39remlife,A39value-SUM($G610:N610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(P$3>A39remlife,A39value-SUM($G610:O610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0},{"$f":"IF(Q$3>A39remlife,A39value-SUM($G610:P610),IF(A39remlife=\"N/A\",\"n/a\",A39value/A39remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(I$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:H612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(J$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:I612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:J612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:K612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:L612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:M612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:N612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:O612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F612),('RFM input'!$H$369*(1+vanilla1)^0.5)-SUM($H612:P612),('RFM input'!$H$369*(1+vanilla1)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(J$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:I613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:J613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:K613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:L613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:M613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:N613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:O613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F613),('RFM input'!$I$369*(1+vanilla2)^0.5)-SUM($I613:P613),('RFM input'!$I$369*(1+vanilla2)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(K$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:J614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:K614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:L614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:M614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:N614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:O614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F614),('RFM input'!$J$369*(1+vanilla3)^0.5)-SUM($J614:P614),('RFM input'!$J$369*(1+vanilla3)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(L$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:K615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:L615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:M615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:N615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:O615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F615),('RFM input'!$K$369*(1+vanilla4)^0.5)-SUM($K615:P615),('RFM input'!$K$369*(1+vanilla4)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(M$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:L616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:M616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:N616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:O616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F616),('RFM input'!$L$369*(1+vanilla5)^0.5)-SUM($L616:P616),('RFM input'!$L$369*(1+vanilla5)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(N$3>(A39stdlife+$F617),('RFM input'!$M$369*(1+vanilla6)^0.5)-SUM($M617:M617),('RFM input'!$M$369*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F617),('RFM input'!$M$369*(1+vanilla6)^0.5)-SUM($M617:N617),('RFM input'!$M$369*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F617),('RFM input'!$M$369*(1+vanilla6)^0.5)-SUM($M617:O617),('RFM input'!$M$369*(1+vanilla6)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F617),('RFM input'!$M$369*(1+vanilla6)^0.5)-SUM($M617:P617),('RFM input'!$M$369*(1+vanilla6)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(O$3>(A39stdlife+$F618),('RFM input'!N$369*(1+vanilla7)^0.5)-SUM($N618:N618),('RFM input'!$N$369*(1+vanilla7)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F618),('RFM input'!O$369*(1+vanilla7)^0.5)-SUM($N618:O618),('RFM input'!$N$369*(1+vanilla7)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F618),('RFM input'!P$369*(1+vanilla7)^0.5)-SUM($N618:P618),('RFM input'!$N$369*(1+vanilla7)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(P$3>(A39stdlife+$F619),('RFM input'!$O$369*(1+vanilla8)^0.5)-SUM($O619:O619),('RFM input'!$O$369*(1+vanilla8)^0.5)/A39stdlife))","v":0},{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F619),('RFM input'!$O$369*(1+vanilla8)^0.5)-SUM($O619:P619),('RFM input'!$O$369*(1+vanilla8)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39stdlife=\"n/a\",\"n/a\",IF(Q$3>(A39stdlife+$F620),('RFM input'!$P$369*(1+vanilla9)^0.5)-SUM($P620:P620),('RFM input'!$P$369*(1+vanilla9)^0.5)/A39stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$439,-SUM(H610:H621))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$439,-SUM(I610:I621))","v":0},{"$f":"IF(COUNT($H622:I622)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$439,-SUM(J610:J621)))","v":0},{"$f":"IF(COUNT($H622:J622)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$439,-SUM(K610:K621)))","v":0},{"$f":"IF(COUNT($H622:K622)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$439,-SUM(L610:L621)))","v":0},{"$f":"IF(COUNT($H622:L622)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$439,-SUM(M610:M621)))","v":0},{"$f":"IF(COUNT($H622:M622)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$439,-SUM(N610:N621)))","v":0},{"$f":"IF(COUNT($H622:N622)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$439,-SUM(O610:O621)))","v":0},{"$f":"IF(COUNT($H622:O622)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$439,-SUM(P610:P621)))","v":0},{"$f":"IF(COUNT($H622:P622)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$439,-SUM(Q610:Q621)))","v":0}]
[null,null,{"$f":"Asset40","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A40remlife,A40value-SUM($G623:G623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(I$3>A40remlife,A40value-SUM($G623:H623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(J$3>A40remlife,A40value-SUM($G623:I623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(K$3>A40remlife,A40value-SUM($G623:J623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(L$3>A40remlife,A40value-SUM($G623:K623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(M$3>A40remlife,A40value-SUM($G623:L623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(N$3>A40remlife,A40value-SUM($G623:M623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(O$3>A40remlife,A40value-SUM($G623:N623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(P$3>A40remlife,A40value-SUM($G623:O623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0},{"$f":"IF(Q$3>A40remlife,A40value-SUM($G623:P623),IF(A40remlife=\"N/A\",\"n/a\",A40value/A40remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(I$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:H625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(J$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:I625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:J625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:K625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:L625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:M625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:N625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:O625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F625),('RFM input'!$H$370*(1+vanilla1)^0.5)-SUM($H625:P625),('RFM input'!$H$370*(1+vanilla1)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(J$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:I626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:J626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:K626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:L626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:M626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:N626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:O626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F626),('RFM input'!$I$370*(1+vanilla2)^0.5)-SUM($I626:P626),('RFM input'!$I$370*(1+vanilla2)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(K$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:J627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:K627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:L627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:M627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:N627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:O627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F627),('RFM input'!$J$370*(1+vanilla3)^0.5)-SUM($J627:P627),('RFM input'!$J$370*(1+vanilla3)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(L$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:K628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:L628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:M628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:N628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:O628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F628),('RFM input'!$K$370*(1+vanilla4)^0.5)-SUM($K628:P628),('RFM input'!$K$370*(1+vanilla4)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(M$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:L629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:M629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:N629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:O629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F629),('RFM input'!$L$370*(1+vanilla5)^0.5)-SUM($L629:P629),('RFM input'!$L$370*(1+vanilla5)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(N$3>(A40stdlife+$F630),('RFM input'!$M$370*(1+vanilla6)^0.5)-SUM($M630:M630),('RFM input'!$M$370*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F630),('RFM input'!$M$370*(1+vanilla6)^0.5)-SUM($M630:N630),('RFM input'!$M$370*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F630),('RFM input'!$M$370*(1+vanilla6)^0.5)-SUM($M630:O630),('RFM input'!$M$370*(1+vanilla6)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F630),('RFM input'!$M$370*(1+vanilla6)^0.5)-SUM($M630:P630),('RFM input'!$M$370*(1+vanilla6)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(O$3>(A40stdlife+$F631),('RFM input'!N$370*(1+vanilla7)^0.5)-SUM($N631:N631),('RFM input'!$N$370*(1+vanilla7)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F631),('RFM input'!O$370*(1+vanilla7)^0.5)-SUM($N631:O631),('RFM input'!$N$370*(1+vanilla7)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F631),('RFM input'!P$370*(1+vanilla7)^0.5)-SUM($N631:P631),('RFM input'!$N$370*(1+vanilla7)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(P$3>(A40stdlife+$F632),('RFM input'!$O$370*(1+vanilla8)^0.5)-SUM($O632:O632),('RFM input'!$O$370*(1+vanilla8)^0.5)/A40stdlife))","v":0},{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F632),('RFM input'!$O$370*(1+vanilla8)^0.5)-SUM($O632:P632),('RFM input'!$O$370*(1+vanilla8)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40stdlife=\"n/a\",\"n/a\",IF(Q$3>(A40stdlife+$F633),('RFM input'!$P$370*(1+vanilla9)^0.5)-SUM($P633:P633),('RFM input'!$P$370*(1+vanilla9)^0.5)/A40stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$440,-SUM(H623:H634))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$440,-SUM(I623:I634))","v":0},{"$f":"IF(COUNT($H635:I635)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$440,-SUM(J623:J634)))","v":0},{"$f":"IF(COUNT($H635:J635)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$440,-SUM(K623:K634)))","v":0},{"$f":"IF(COUNT($H635:K635)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$440,-SUM(L623:L634)))","v":0},{"$f":"IF(COUNT($H635:L635)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$440,-SUM(M623:M634)))","v":0},{"$f":"IF(COUNT($H635:M635)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$440,-SUM(N623:N634)))","v":0},{"$f":"IF(COUNT($H635:N635)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$440,-SUM(O623:O634)))","v":0},{"$f":"IF(COUNT($H635:O635)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$440,-SUM(P623:P634)))","v":0},{"$f":"IF(COUNT($H635:P635)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$440,-SUM(Q623:Q634)))","v":0}]
[null,null,{"$f":"Asset41","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A41remlife,A41value-SUM($G636:G636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(I$3>A41remlife,A41value-SUM($G636:H636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(J$3>A41remlife,A41value-SUM($G636:I636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(K$3>A41remlife,A41value-SUM($G636:J636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(L$3>A41remlife,A41value-SUM($G636:K636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(M$3>A41remlife,A41value-SUM($G636:L636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(N$3>A41remlife,A41value-SUM($G636:M636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(O$3>A41remlife,A41value-SUM($G636:N636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(P$3>A41remlife,A41value-SUM($G636:O636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0},{"$f":"IF(Q$3>A41remlife,A41value-SUM($G636:P636),IF(A41remlife=\"N/A\",\"n/a\",A41value/A41remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(I$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:H638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(J$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:I638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:J638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:K638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:L638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:M638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:N638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:O638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F638),('RFM input'!$H$371*(1+vanilla1)^0.5)-SUM($H638:P638),('RFM input'!$H$371*(1+vanilla1)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(J$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:I639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:J639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:K639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:L639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:M639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:N639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:O639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F639),('RFM input'!$I$371*(1+vanilla2)^0.5)-SUM($I639:P639),('RFM input'!$I$371*(1+vanilla2)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(K$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:J640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:K640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:L640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:M640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:N640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:O640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F640),('RFM input'!$J$371*(1+vanilla3)^0.5)-SUM($J640:P640),('RFM input'!$J$371*(1+vanilla3)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(L$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:K641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:L641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:M641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:N641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:O641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F641),('RFM input'!$K$371*(1+vanilla4)^0.5)-SUM($K641:P641),('RFM input'!$K$371*(1+vanilla4)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(M$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:L642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:M642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:N642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:O642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F642),('RFM input'!$L$371*(1+vanilla5)^0.5)-SUM($L642:P642),('RFM input'!$L$371*(1+vanilla5)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(N$3>(A41stdlife+$F643),('RFM input'!$M$371*(1+vanilla6)^0.5)-SUM($M643:M643),('RFM input'!$M$371*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F643),('RFM input'!$M$371*(1+vanilla6)^0.5)-SUM($M643:N643),('RFM input'!$M$371*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F643),('RFM input'!$M$371*(1+vanilla6)^0.5)-SUM($M643:O643),('RFM input'!$M$371*(1+vanilla6)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F643),('RFM input'!$M$371*(1+vanilla6)^0.5)-SUM($M643:P643),('RFM input'!$M$371*(1+vanilla6)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(O$3>(A41stdlife+$F644),('RFM input'!N$371*(1+vanilla7)^0.5)-SUM($N644:N644),('RFM input'!$N$371*(1+vanilla7)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F644),('RFM input'!O$371*(1+vanilla7)^0.5)-SUM($N644:O644),('RFM input'!$N$371*(1+vanilla7)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F644),('RFM input'!P$371*(1+vanilla7)^0.5)-SUM($N644:P644),('RFM input'!$N$371*(1+vanilla7)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(P$3>(A41stdlife+$F645),('RFM input'!$O$371*(1+vanilla8)^0.5)-SUM($O645:O645),('RFM input'!$O$371*(1+vanilla8)^0.5)/A41stdlife))","v":0},{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F645),('RFM input'!$O$371*(1+vanilla8)^0.5)-SUM($O645:P645),('RFM input'!$O$371*(1+vanilla8)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41stdlife=\"n/a\",\"n/a\",IF(Q$3>(A41stdlife+$F646),('RFM input'!$P$371*(1+vanilla9)^0.5)-SUM($P646:P646),('RFM input'!$P$371*(1+vanilla9)^0.5)/A41stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$441,-SUM(H636:H647))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$441,-SUM(I636:I647))","v":0},{"$f":"IF(COUNT($H648:I648)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$441,-SUM(J636:J647)))","v":0},{"$f":"IF(COUNT($H648:J648)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$441,-SUM(K636:K647)))","v":0},{"$f":"IF(COUNT($H648:K648)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$441,-SUM(L636:L647)))","v":0},{"$f":"IF(COUNT($H648:L648)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$441,-SUM(M636:M647)))","v":0},{"$f":"IF(COUNT($H648:M648)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$441,-SUM(N636:N647)))","v":0},{"$f":"IF(COUNT($H648:N648)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$441,-SUM(O636:O647)))","v":0},{"$f":"IF(COUNT($H648:O648)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$441,-SUM(P636:P647)))","v":0},{"$f":"IF(COUNT($H648:P648)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$441,-SUM(Q636:Q647)))","v":0}]
[null,null,{"$f":"Asset42","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A42remlife,A42value-SUM($G649:G649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(I$3>A42remlife,A42value-SUM($G649:H649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(J$3>A42remlife,A42value-SUM($G649:I649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(K$3>A42remlife,A42value-SUM($G649:J649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(L$3>A42remlife,A42value-SUM($G649:K649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(M$3>A42remlife,A42value-SUM($G649:L649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(N$3>A42remlife,A42value-SUM($G649:M649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(O$3>A42remlife,A42value-SUM($G649:N649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(P$3>A42remlife,A42value-SUM($G649:O649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0},{"$f":"IF(Q$3>A42remlife,A42value-SUM($G649:P649),IF(A42remlife=\"N/A\",\"n/a\",A42value/A42remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(I$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:H651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:I651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:J651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:K651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:L651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:M651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:N651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:O651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F651),('RFM input'!$H$372*(1+vanilla1)^0.5)-SUM($H651:P651),('RFM input'!$H$372*(1+vanilla1)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(J$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:I652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:J652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:K652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:L652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:M652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:N652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:O652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F652),('RFM input'!$I$372*(1+vanilla2)^0.5)-SUM($I652:P652),('RFM input'!$I$372*(1+vanilla2)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(K$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:J653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:K653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:L653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:M653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:N653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:O653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F653),('RFM input'!$J$372*(1+vanilla3)^0.5)-SUM($J653:P653),('RFM input'!$J$372*(1+vanilla3)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(L$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:K654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:L654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:M654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:N654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:O654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F654),('RFM input'!$K$372*(1+vanilla4)^0.5)-SUM($K654:P654),('RFM input'!$K$372*(1+vanilla4)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(M$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:L655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:M655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:N655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:O655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F655),('RFM input'!$L$372*(1+vanilla5)^0.5)-SUM($L655:P655),('RFM input'!$L$372*(1+vanilla5)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(N$3>(A42stdlife+$F656),('RFM input'!$M$372*(1+vanilla6)^0.5)-SUM($M656:M656),('RFM input'!$M$372*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F656),('RFM input'!$M$372*(1+vanilla6)^0.5)-SUM($M656:N656),('RFM input'!$M$372*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F656),('RFM input'!$M$372*(1+vanilla6)^0.5)-SUM($M656:O656),('RFM input'!$M$372*(1+vanilla6)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F656),('RFM input'!$M$372*(1+vanilla6)^0.5)-SUM($M656:P656),('RFM input'!$M$372*(1+vanilla6)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(O$3>(A42stdlife+$F657),('RFM input'!N$372*(1+vanilla7)^0.5)-SUM($N657:N657),('RFM input'!$N$372*(1+vanilla7)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F657),('RFM input'!O$372*(1+vanilla7)^0.5)-SUM($N657:O657),('RFM input'!$N$372*(1+vanilla7)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F657),('RFM input'!P$372*(1+vanilla7)^0.5)-SUM($N657:P657),('RFM input'!$N$372*(1+vanilla7)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(P$3>(A42stdlife+$F658),('RFM input'!$O$372*(1+vanilla8)^0.5)-SUM($O658:O658),('RFM input'!$O$372*(1+vanilla8)^0.5)/A42stdlife))","v":0},{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F658),('RFM input'!$O$372*(1+vanilla8)^0.5)-SUM($O658:P658),('RFM input'!$O$372*(1+vanilla8)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42stdlife=\"n/a\",\"n/a\",IF(Q$3>(A42stdlife+$F659),('RFM input'!$P$372*(1+vanilla9)^0.5)-SUM($P659:P659),('RFM input'!$P$372*(1+vanilla9)^0.5)/A42stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$442,-SUM(H649:H660))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$442,-SUM(I649:I660))","v":0},{"$f":"IF(COUNT($H661:I661)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$442,-SUM(J649:J660)))","v":0},{"$f":"IF(COUNT($H661:J661)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$442,-SUM(K649:K660)))","v":0},{"$f":"IF(COUNT($H661:K661)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$442,-SUM(L649:L660)))","v":0},{"$f":"IF(COUNT($H661:L661)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$442,-SUM(M649:M660)))","v":0},{"$f":"IF(COUNT($H661:M661)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$442,-SUM(N649:N660)))","v":0},{"$f":"IF(COUNT($H661:N661)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$442,-SUM(O649:O660)))","v":0},{"$f":"IF(COUNT($H661:O661)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$442,-SUM(P649:P660)))","v":0},{"$f":"IF(COUNT($H661:P661)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$442,-SUM(Q649:Q660)))","v":0}]
[null,null,{"$f":"Asset43","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A43remlife,A43value-SUM($G662:G662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(I$3>A43remlife,A43value-SUM($G662:H662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(J$3>A43remlife,A43value-SUM($G662:I662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(K$3>A43remlife,A43value-SUM($G662:J662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(L$3>A43remlife,A43value-SUM($G662:K662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(M$3>A43remlife,A43value-SUM($G662:L662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(N$3>A43remlife,A43value-SUM($G662:M662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(O$3>A43remlife,A43value-SUM($G662:N662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(P$3>A43remlife,A43value-SUM($G662:O662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0},{"$f":"IF(Q$3>A43remlife,A43value-SUM($G662:P662),IF(A43remlife=\"N/A\",\"n/a\",A43value/A43remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(I$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:H664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:I664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:J664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:K664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:L664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:M664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:N664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:O664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F664),('RFM input'!$H$373*(1+vanilla1)^0.5)-SUM($H664:P664),('RFM input'!$H$373*(1+vanilla1)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(J$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:I665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:J665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:K665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:L665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:M665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:N665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:O665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F665),('RFM input'!$I$373*(1+vanilla2)^0.5)-SUM($I665:P665),('RFM input'!$I$373*(1+vanilla2)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(K$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:J666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:K666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:L666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:M666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:N666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:O666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F666),('RFM input'!$J$373*(1+vanilla3)^0.5)-SUM($J666:P666),('RFM input'!$J$373*(1+vanilla3)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(L$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:K667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:L667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:M667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:N667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:O667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F667),('RFM input'!$K$373*(1+vanilla4)^0.5)-SUM($K667:P667),('RFM input'!$K$373*(1+vanilla4)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(M$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:L668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:M668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:N668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:O668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F668),('RFM input'!$L$373*(1+vanilla5)^0.5)-SUM($L668:P668),('RFM input'!$L$373*(1+vanilla5)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(N$3>(A43stdlife+$F669),('RFM input'!$M$373*(1+vanilla6)^0.5)-SUM($M669:M669),('RFM input'!$M$373*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F669),('RFM input'!$M$373*(1+vanilla6)^0.5)-SUM($M669:N669),('RFM input'!$M$373*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F669),('RFM input'!$M$373*(1+vanilla6)^0.5)-SUM($M669:O669),('RFM input'!$M$373*(1+vanilla6)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F669),('RFM input'!$M$373*(1+vanilla6)^0.5)-SUM($M669:P669),('RFM input'!$M$373*(1+vanilla6)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(O$3>(A43stdlife+$F670),('RFM input'!N$373*(1+vanilla7)^0.5)-SUM($N670:N670),('RFM input'!$N$373*(1+vanilla7)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F670),('RFM input'!O$373*(1+vanilla7)^0.5)-SUM($N670:O670),('RFM input'!$N$373*(1+vanilla7)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F670),('RFM input'!P$373*(1+vanilla7)^0.5)-SUM($N670:P670),('RFM input'!$N$373*(1+vanilla7)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(P$3>(A43stdlife+$F671),('RFM input'!$O$373*(1+vanilla8)^0.5)-SUM($O671:O671),('RFM input'!$O$373*(1+vanilla8)^0.5)/A43stdlife))","v":0},{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F671),('RFM input'!$O$373*(1+vanilla8)^0.5)-SUM($O671:P671),('RFM input'!$O$373*(1+vanilla8)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43stdlife=\"n/a\",\"n/a\",IF(Q$3>(A43stdlife+$F672),('RFM input'!$P$373*(1+vanilla9)^0.5)-SUM($P672:P672),('RFM input'!$P$373*(1+vanilla9)^0.5)/A43stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$443,-SUM(H662:H673))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$443,-SUM(I662:I673))","v":0},{"$f":"IF(COUNT($H674:I674)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$443,-SUM(J662:J673)))","v":0},{"$f":"IF(COUNT($H674:J674)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$443,-SUM(K662:K673)))","v":0},{"$f":"IF(COUNT($H674:K674)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$443,-SUM(L662:L673)))","v":0},{"$f":"IF(COUNT($H674:L674)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$443,-SUM(M662:M673)))","v":0},{"$f":"IF(COUNT($H674:M674)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$443,-SUM(N662:N673)))","v":0},{"$f":"IF(COUNT($H674:N674)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$443,-SUM(O662:O673)))","v":0},{"$f":"IF(COUNT($H674:O674)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$443,-SUM(P662:P673)))","v":0},{"$f":"IF(COUNT($H674:P674)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$443,-SUM(Q662:Q673)))","v":0}]
[null,null,{"$f":"Asset44","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A44remlife,A44value-SUM($G675:G675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(I$3>A44remlife,A44value-SUM($G675:H675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(J$3>A44remlife,A44value-SUM($G675:I675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(K$3>A44remlife,A44value-SUM($G675:J675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(L$3>A44remlife,A44value-SUM($G675:K675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(M$3>A44remlife,A44value-SUM($G675:L675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(N$3>A44remlife,A44value-SUM($G675:M675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(O$3>A44remlife,A44value-SUM($G675:N675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(P$3>A44remlife,A44value-SUM($G675:O675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0},{"$f":"IF(Q$3>A44remlife,A44value-SUM($G675:P675),IF(A44remlife=\"N/A\",\"n/a\",A44value/A44remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(I$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:H677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(J$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:I677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:J677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:K677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:L677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:M677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:N677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:O677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F677),('RFM input'!$H$374*(1+vanilla1)^0.5)-SUM($H677:P677),('RFM input'!$H$374*(1+vanilla1)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(J$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:I678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:J678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:K678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:L678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:M678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:N678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:O678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F678),('RFM input'!$I$374*(1+vanilla2)^0.5)-SUM($I678:P678),('RFM input'!$I$374*(1+vanilla2)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(K$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:J679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:K679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:L679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:M679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:N679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:O679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F679),('RFM input'!$J$374*(1+vanilla3)^0.5)-SUM($J679:P679),('RFM input'!$J$374*(1+vanilla3)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(L$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:K680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:L680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:M680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:N680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:O680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F680),('RFM input'!$K$374*(1+vanilla4)^0.5)-SUM($K680:P680),('RFM input'!$K$374*(1+vanilla4)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(M$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:L681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:M681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:N681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:O681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F681),('RFM input'!$L$374*(1+vanilla5)^0.5)-SUM($L681:P681),('RFM input'!$L$374*(1+vanilla5)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(N$3>(A44stdlife+$F682),('RFM input'!$M$374*(1+vanilla6)^0.5)-SUM($M682:M682),('RFM input'!$M$374*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F682),('RFM input'!$M$374*(1+vanilla6)^0.5)-SUM($M682:N682),('RFM input'!$M$374*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F682),('RFM input'!$M$374*(1+vanilla6)^0.5)-SUM($M682:O682),('RFM input'!$M$374*(1+vanilla6)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F682),('RFM input'!$M$374*(1+vanilla6)^0.5)-SUM($M682:P682),('RFM input'!$M$374*(1+vanilla6)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(O$3>(A44stdlife+$F683),('RFM input'!N$374*(1+vanilla7)^0.5)-SUM($N683:N683),('RFM input'!$N$374*(1+vanilla7)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F683),('RFM input'!O$374*(1+vanilla7)^0.5)-SUM($N683:O683),('RFM input'!$N$374*(1+vanilla7)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F683),('RFM input'!P$374*(1+vanilla7)^0.5)-SUM($N683:P683),('RFM input'!$N$374*(1+vanilla7)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(P$3>(A44stdlife+$F684),('RFM input'!$O$374*(1+vanilla8)^0.5)-SUM($O684:O684),('RFM input'!$O$374*(1+vanilla8)^0.5)/A44stdlife))","v":0},{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F684),('RFM input'!$O$374*(1+vanilla8)^0.5)-SUM($O684:P684),('RFM input'!$O$374*(1+vanilla8)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44stdlife=\"n/a\",\"n/a\",IF(Q$3>(A44stdlife+$F685),('RFM input'!$P$374*(1+vanilla9)^0.5)-SUM($P685:P685),('RFM input'!$P$374*(1+vanilla9)^0.5)/A44stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$444,-SUM(H675:H686))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$444,-SUM(I675:I686))","v":0},{"$f":"IF(COUNT($H687:I687)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$444,-SUM(J675:J686)))","v":0},{"$f":"IF(COUNT($H687:J687)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$444,-SUM(K675:K686)))","v":0},{"$f":"IF(COUNT($H687:K687)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$444,-SUM(L675:L686)))","v":0},{"$f":"IF(COUNT($H687:L687)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$444,-SUM(M675:M686)))","v":0},{"$f":"IF(COUNT($H687:M687)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$444,-SUM(N675:N686)))","v":0},{"$f":"IF(COUNT($H687:N687)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$444,-SUM(O675:O686)))","v":0},{"$f":"IF(COUNT($H687:O687)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$444,-SUM(P675:P686)))","v":0},{"$f":"IF(COUNT($H687:P687)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$444,-SUM(Q675:Q686)))","v":0}]
[null,null,{"$f":"Asset45","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A45remlife,A45value-SUM($G688:G688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(I$3>A45remlife,A45value-SUM($G688:H688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(J$3>A45remlife,A45value-SUM($G688:I688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(K$3>A45remlife,A45value-SUM($G688:J688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(L$3>A45remlife,A45value-SUM($G688:K688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(M$3>A45remlife,A45value-SUM($G688:L688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(N$3>A45remlife,A45value-SUM($G688:M688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(O$3>A45remlife,A45value-SUM($G688:N688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(P$3>A45remlife,A45value-SUM($G688:O688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0},{"$f":"IF(Q$3>A45remlife,A45value-SUM($G688:P688),IF(A45remlife=\"N/A\",\"n/a\",A45value/A45remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(I$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:H690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(J$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:I690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:J690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:K690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:L690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:M690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:N690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:O690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F690),('RFM input'!$H$375*(1+vanilla1)^0.5)-SUM($H690:P690),('RFM input'!$H$375*(1+vanilla1)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(J$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:I691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:J691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:K691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:L691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:M691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:N691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:O691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F691),('RFM input'!$I$375*(1+vanilla2)^0.5)-SUM($I691:P691),('RFM input'!$I$375*(1+vanilla2)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(K$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:J692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:K692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:L692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:M692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:N692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:O692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F692),('RFM input'!$J$375*(1+vanilla3)^0.5)-SUM($J692:P692),('RFM input'!$J$375*(1+vanilla3)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(L$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:K693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:L693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:M693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:N693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:O693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F693),('RFM input'!$K$375*(1+vanilla4)^0.5)-SUM($K693:P693),('RFM input'!$K$375*(1+vanilla4)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(M$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:L694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:M694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:N694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:O694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F694),('RFM input'!$L$375*(1+vanilla5)^0.5)-SUM($L694:P694),('RFM input'!$L$375*(1+vanilla5)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(N$3>(A45stdlife+$F695),('RFM input'!$M$375*(1+vanilla6)^0.5)-SUM($M695:M695),('RFM input'!$M$375*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F695),('RFM input'!$M$375*(1+vanilla6)^0.5)-SUM($M695:N695),('RFM input'!$M$375*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F695),('RFM input'!$M$375*(1+vanilla6)^0.5)-SUM($M695:O695),('RFM input'!$M$375*(1+vanilla6)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F695),('RFM input'!$M$375*(1+vanilla6)^0.5)-SUM($M695:P695),('RFM input'!$M$375*(1+vanilla6)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(O$3>(A45stdlife+$F696),('RFM input'!N$375*(1+vanilla7)^0.5)-SUM($N696:N696),('RFM input'!$N$375*(1+vanilla7)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F696),('RFM input'!O$375*(1+vanilla7)^0.5)-SUM($N696:O696),('RFM input'!$N$375*(1+vanilla7)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F696),('RFM input'!P$375*(1+vanilla7)^0.5)-SUM($N696:P696),('RFM input'!$N$375*(1+vanilla7)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(P$3>(A45stdlife+$F697),('RFM input'!$O$375*(1+vanilla8)^0.5)-SUM($O697:O697),('RFM input'!$O$375*(1+vanilla8)^0.5)/A45stdlife))","v":0},{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F697),('RFM input'!$O$375*(1+vanilla8)^0.5)-SUM($O697:P697),('RFM input'!$O$375*(1+vanilla8)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45stdlife=\"n/a\",\"n/a\",IF(Q$3>(A45stdlife+$F698),('RFM input'!$P$375*(1+vanilla9)^0.5)-SUM($P698:P698),('RFM input'!$P$375*(1+vanilla9)^0.5)/A45stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$445,-SUM(H688:H699))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$445,-SUM(I688:I699))","v":0},{"$f":"IF(COUNT($H700:I700)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$445,-SUM(J688:J699)))","v":0},{"$f":"IF(COUNT($H700:J700)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$445,-SUM(K688:K699)))","v":0},{"$f":"IF(COUNT($H700:K700)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$445,-SUM(L688:L699)))","v":0},{"$f":"IF(COUNT($H700:L700)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$445,-SUM(M688:M699)))","v":0},{"$f":"IF(COUNT($H700:M700)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$445,-SUM(N688:N699)))","v":0},{"$f":"IF(COUNT($H700:N700)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$445,-SUM(O688:O699)))","v":0},{"$f":"IF(COUNT($H700:O700)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$445,-SUM(P688:P699)))","v":0},{"$f":"IF(COUNT($H700:P700)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$445,-SUM(Q688:Q699)))","v":0}]
[null,null,{"$f":"Asset46","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A46remlife,A46value-SUM($G701:G701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(I$3>A46remlife,A46value-SUM($G701:H701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(J$3>A46remlife,A46value-SUM($G701:I701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(K$3>A46remlife,A46value-SUM($G701:J701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(L$3>A46remlife,A46value-SUM($G701:K701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(M$3>A46remlife,A46value-SUM($G701:L701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(N$3>A46remlife,A46value-SUM($G701:M701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(O$3>A46remlife,A46value-SUM($G701:N701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(P$3>A46remlife,A46value-SUM($G701:O701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0},{"$f":"IF(Q$3>A46remlife,A46value-SUM($G701:P701),IF(A46remlife=\"N/A\",\"n/a\",A46value/A46remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(I$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:H703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(J$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:I703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:J703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:K703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:L703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:M703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:N703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:O703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F703),('RFM input'!$H$376*(1+vanilla1)^0.5)-SUM($H703:P703),('RFM input'!$H$376*(1+vanilla1)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(J$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:I704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:J704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:K704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:L704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:M704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:N704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:O704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F704),('RFM input'!$I$376*(1+vanilla2)^0.5)-SUM($I704:P704),('RFM input'!$I$376*(1+vanilla2)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(K$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:J705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:K705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:L705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:M705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:N705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:O705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F705),('RFM input'!$J$376*(1+vanilla3)^0.5)-SUM($J705:P705),('RFM input'!$J$376*(1+vanilla3)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(L$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:K706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:L706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:M706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:N706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:O706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F706),('RFM input'!$K$376*(1+vanilla4)^0.5)-SUM($K706:P706),('RFM input'!$K$376*(1+vanilla4)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(M$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:L707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:M707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:N707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:O707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F707),('RFM input'!$L$376*(1+vanilla5)^0.5)-SUM($L707:P707),('RFM input'!$L$376*(1+vanilla5)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(N$3>(A46stdlife+$F708),('RFM input'!$M$376*(1+vanilla6)^0.5)-SUM($M708:M708),('RFM input'!$M$376*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F708),('RFM input'!$M$376*(1+vanilla6)^0.5)-SUM($M708:N708),('RFM input'!$M$376*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F708),('RFM input'!$M$376*(1+vanilla6)^0.5)-SUM($M708:O708),('RFM input'!$M$376*(1+vanilla6)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F708),('RFM input'!$M$376*(1+vanilla6)^0.5)-SUM($M708:P708),('RFM input'!$M$376*(1+vanilla6)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(O$3>(A46stdlife+$F709),('RFM input'!N$376*(1+vanilla7)^0.5)-SUM($N709:N709),('RFM input'!$N$376*(1+vanilla7)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F709),('RFM input'!O$376*(1+vanilla7)^0.5)-SUM($N709:O709),('RFM input'!$N$376*(1+vanilla7)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F709),('RFM input'!P$376*(1+vanilla7)^0.5)-SUM($N709:P709),('RFM input'!$N$376*(1+vanilla7)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(P$3>(A46stdlife+$F710),('RFM input'!$O$376*(1+vanilla8)^0.5)-SUM($O710:O710),('RFM input'!$O$376*(1+vanilla8)^0.5)/A46stdlife))","v":0},{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F710),('RFM input'!$O$376*(1+vanilla8)^0.5)-SUM($O710:P710),('RFM input'!$O$376*(1+vanilla8)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46stdlife=\"n/a\",\"n/a\",IF(Q$3>(A46stdlife+$F711),('RFM input'!$P$376*(1+vanilla9)^0.5)-SUM($P711:P711),('RFM input'!$P$376*(1+vanilla9)^0.5)/A46stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$446,-SUM(H701:H712))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$446,-SUM(I701:I712))","v":0},{"$f":"IF(COUNT($H713:I713)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$446,-SUM(J701:J712)))","v":0},{"$f":"IF(COUNT($H713:J713)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$446,-SUM(K701:K712)))","v":0},{"$f":"IF(COUNT($H713:K713)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$446,-SUM(L701:L712)))","v":0},{"$f":"IF(COUNT($H713:L713)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$446,-SUM(M701:M712)))","v":0},{"$f":"IF(COUNT($H713:M713)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$446,-SUM(N701:N712)))","v":0},{"$f":"IF(COUNT($H713:N713)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$446,-SUM(O701:O712)))","v":0},{"$f":"IF(COUNT($H713:O713)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$446,-SUM(P701:P712)))","v":0},{"$f":"IF(COUNT($H713:P713)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$446,-SUM(Q701:Q712)))","v":0}]
[null,null,{"$f":"Asset47","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A47remlife,A47value-SUM($G714:G714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(I$3>A47remlife,A47value-SUM($G714:H714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(J$3>A47remlife,A47value-SUM($G714:I714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(K$3>A47remlife,A47value-SUM($G714:J714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(L$3>A47remlife,A47value-SUM($G714:K714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(M$3>A47remlife,A47value-SUM($G714:L714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(N$3>A47remlife,A47value-SUM($G714:M714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(O$3>A47remlife,A47value-SUM($G714:N714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(P$3>A47remlife,A47value-SUM($G714:O714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0},{"$f":"IF(Q$3>A47remlife,A47value-SUM($G714:P714),IF(A47remlife=\"N/A\",\"n/a\",A47value/A47remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(I$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:H716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(J$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:I716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:J716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:K716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:L716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:M716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:N716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:O716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F716),('RFM input'!$H$377*(1+vanilla1)^0.5)-SUM($H716:P716),('RFM input'!$H$377*(1+vanilla1)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(J$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:I717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:J717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:K717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:L717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:M717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:N717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:O717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F717),('RFM input'!$I$377*(1+vanilla2)^0.5)-SUM($I717:P717),('RFM input'!$I$377*(1+vanilla2)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(K$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:J718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:K718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:L718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:M718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:N718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:O718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F718),('RFM input'!$J$377*(1+vanilla3)^0.5)-SUM($J718:P718),('RFM input'!$J$377*(1+vanilla3)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(L$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:K719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:L719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:M719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:N719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:O719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F719),('RFM input'!$K$377*(1+vanilla4)^0.5)-SUM($K719:P719),('RFM input'!$K$377*(1+vanilla4)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(M$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:L720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:M720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:N720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:O720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F720),('RFM input'!$L$377*(1+vanilla5)^0.5)-SUM($L720:P720),('RFM input'!$L$377*(1+vanilla5)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(N$3>(A47stdlife+$F721),('RFM input'!$M$377*(1+vanilla6)^0.5)-SUM($M721:M721),('RFM input'!$M$377*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F721),('RFM input'!$M$377*(1+vanilla6)^0.5)-SUM($M721:N721),('RFM input'!$M$377*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F721),('RFM input'!$M$377*(1+vanilla6)^0.5)-SUM($M721:O721),('RFM input'!$M$377*(1+vanilla6)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F721),('RFM input'!$M$377*(1+vanilla6)^0.5)-SUM($M721:P721),('RFM input'!$M$377*(1+vanilla6)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(O$3>(A47stdlife+$F722),('RFM input'!N$377*(1+vanilla7)^0.5)-SUM($N722:N722),('RFM input'!$N$377*(1+vanilla7)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F722),('RFM input'!O$377*(1+vanilla7)^0.5)-SUM($N722:O722),('RFM input'!$N$377*(1+vanilla7)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F722),('RFM input'!P$377*(1+vanilla7)^0.5)-SUM($N722:P722),('RFM input'!$N$377*(1+vanilla7)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(P$3>(A47stdlife+$F723),('RFM input'!$O$377*(1+vanilla8)^0.5)-SUM($O723:O723),('RFM input'!$O$377*(1+vanilla8)^0.5)/A47stdlife))","v":0},{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F723),('RFM input'!$O$377*(1+vanilla8)^0.5)-SUM($O723:P723),('RFM input'!$O$377*(1+vanilla8)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47stdlife=\"n/a\",\"n/a\",IF(Q$3>(A47stdlife+$F724),('RFM input'!$P$377*(1+vanilla9)^0.5)-SUM($P724:P724),('RFM input'!$P$377*(1+vanilla9)^0.5)/A47stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$447,-SUM(H714:H725))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$447,-SUM(I714:I725))","v":0},{"$f":"IF(COUNT($H726:I726)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$447,-SUM(J714:J725)))","v":0},{"$f":"IF(COUNT($H726:J726)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$447,-SUM(K714:K725)))","v":0},{"$f":"IF(COUNT($H726:K726)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$447,-SUM(L714:L725)))","v":0},{"$f":"IF(COUNT($H726:L726)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$447,-SUM(M714:M725)))","v":0},{"$f":"IF(COUNT($H726:M726)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$447,-SUM(N714:N725)))","v":0},{"$f":"IF(COUNT($H726:N726)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$447,-SUM(O714:O725)))","v":0},{"$f":"IF(COUNT($H726:O726)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$447,-SUM(P714:P725)))","v":0},{"$f":"IF(COUNT($H726:P726)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$447,-SUM(Q714:Q725)))","v":0}]
[null,null,{"$f":"Asset48","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A48remlife,A48value-SUM($G727:G727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(I$3>A48remlife,A48value-SUM($G727:H727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(J$3>A48remlife,A48value-SUM($G727:I727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(K$3>A48remlife,A48value-SUM($G727:J727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(L$3>A48remlife,A48value-SUM($G727:K727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(M$3>A48remlife,A48value-SUM($G727:L727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(N$3>A48remlife,A48value-SUM($G727:M727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(O$3>A48remlife,A48value-SUM($G727:N727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(P$3>A48remlife,A48value-SUM($G727:O727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0},{"$f":"IF(Q$3>A48remlife,A48value-SUM($G727:P727),IF(A48remlife=\"N/A\",\"n/a\",A48value/A48remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(I$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:H729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(J$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:I729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:J729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:K729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:L729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:M729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:N729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:O729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F729),('RFM input'!$H$378*(1+vanilla1)^0.5)-SUM($H729:P729),('RFM input'!$H$378*(1+vanilla1)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(J$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:I730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:J730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:K730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:L730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:M730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:N730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:O730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F730),('RFM input'!$I$378*(1+vanilla2)^0.5)-SUM($I730:P730),('RFM input'!$I$378*(1+vanilla2)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(K$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:J731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:K731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:L731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:M731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:N731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:O731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F731),('RFM input'!$J$378*(1+vanilla3)^0.5)-SUM($J731:P731),('RFM input'!$J$378*(1+vanilla3)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(L$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:K732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:L732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:M732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:N732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:O732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F732),('RFM input'!$K$378*(1+vanilla4)^0.5)-SUM($K732:P732),('RFM input'!$K$378*(1+vanilla4)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(M$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:L733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:M733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:N733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:O733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F733),('RFM input'!$L$378*(1+vanilla5)^0.5)-SUM($L733:P733),('RFM input'!$L$378*(1+vanilla5)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(N$3>(A48stdlife+$F734),('RFM input'!$M$378*(1+vanilla6)^0.5)-SUM($M734:M734),('RFM input'!$M$378*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F734),('RFM input'!$M$378*(1+vanilla6)^0.5)-SUM($M734:N734),('RFM input'!$M$378*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F734),('RFM input'!$M$378*(1+vanilla6)^0.5)-SUM($M734:O734),('RFM input'!$M$378*(1+vanilla6)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F734),('RFM input'!$M$378*(1+vanilla6)^0.5)-SUM($M734:P734),('RFM input'!$M$378*(1+vanilla6)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(O$3>(A48stdlife+$F735),('RFM input'!N$378*(1+vanilla7)^0.5)-SUM($N735:N735),('RFM input'!$N$378*(1+vanilla7)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F735),('RFM input'!O$378*(1+vanilla7)^0.5)-SUM($N735:O735),('RFM input'!$N$378*(1+vanilla7)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F735),('RFM input'!P$378*(1+vanilla7)^0.5)-SUM($N735:P735),('RFM input'!$N$378*(1+vanilla7)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(P$3>(A48stdlife+$F736),('RFM input'!$O$378*(1+vanilla8)^0.5)-SUM($O736:O736),('RFM input'!$O$378*(1+vanilla8)^0.5)/A48stdlife))","v":0},{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F736),('RFM input'!$O$378*(1+vanilla8)^0.5)-SUM($O736:P736),('RFM input'!$O$378*(1+vanilla8)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48stdlife=\"n/a\",\"n/a\",IF(Q$3>(A48stdlife+$F737),('RFM input'!$P$378*(1+vanilla9)^0.5)-SUM($P737:P737),('RFM input'!$P$378*(1+vanilla9)^0.5)/A48stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$448,-SUM(H727:H738))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$448,-SUM(I727:I738))","v":0},{"$f":"IF(COUNT($H739:I739)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$448,-SUM(J727:J738)))","v":0},{"$f":"IF(COUNT($H739:J739)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$448,-SUM(K727:K738)))","v":0},{"$f":"IF(COUNT($H739:K739)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$448,-SUM(L727:L738)))","v":0},{"$f":"IF(COUNT($H739:L739)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$448,-SUM(M727:M738)))","v":0},{"$f":"IF(COUNT($H739:M739)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$448,-SUM(N727:N738)))","v":0},{"$f":"IF(COUNT($H739:N739)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$448,-SUM(O727:O738)))","v":0},{"$f":"IF(COUNT($H739:O739)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$448,-SUM(P727:P738)))","v":0},{"$f":"IF(COUNT($H739:P739)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$448,-SUM(Q727:Q738)))","v":0}]
[null,null,{"$f":"Asset49","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A49remlife,A49value-SUM($G740:G740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(I$3>A49remlife,A49value-SUM($G740:H740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(J$3>A49remlife,A49value-SUM($G740:I740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(K$3>A49remlife,A49value-SUM($G740:J740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(L$3>A49remlife,A49value-SUM($G740:K740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(M$3>A49remlife,A49value-SUM($G740:L740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(N$3>A49remlife,A49value-SUM($G740:M740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(O$3>A49remlife,A49value-SUM($G740:N740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(P$3>A49remlife,A49value-SUM($G740:O740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0},{"$f":"IF(Q$3>A49remlife,A49value-SUM($G740:P740),IF(A49remlife=\"N/A\",\"n/a\",A49value/A49remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(I$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:H742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(J$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:I742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:J742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:K742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:L742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:M742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:N742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:O742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F742),('RFM input'!$H$379*(1+vanilla1)^0.5)-SUM($H742:P742),('RFM input'!$H$379*(1+vanilla1)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(J$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:I743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:J743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:K743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:L743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:M743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:N743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:O743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F743),('RFM input'!$I$379*(1+vanilla2)^0.5)-SUM($I743:P743),('RFM input'!$I$379*(1+vanilla2)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(K$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:J744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:K744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:L744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:M744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:N744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:O744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F744),('RFM input'!$J$379*(1+vanilla3)^0.5)-SUM($J744:P744),('RFM input'!$J$379*(1+vanilla3)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(L$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:K745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:L745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:M745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:N745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:O745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F745),('RFM input'!$K$379*(1+vanilla4)^0.5)-SUM($K745:P745),('RFM input'!$K$379*(1+vanilla4)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(M$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:L746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:M746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:N746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:O746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F746),('RFM input'!$L$379*(1+vanilla5)^0.5)-SUM($L746:P746),('RFM input'!$L$379*(1+vanilla5)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(N$3>(A49stdlife+$F747),('RFM input'!$M$379*(1+vanilla6)^0.5)-SUM($M747:M747),('RFM input'!$M$379*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F747),('RFM input'!$M$379*(1+vanilla6)^0.5)-SUM($M747:N747),('RFM input'!$M$379*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F747),('RFM input'!$M$379*(1+vanilla6)^0.5)-SUM($M747:O747),('RFM input'!$M$379*(1+vanilla6)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F747),('RFM input'!$M$379*(1+vanilla6)^0.5)-SUM($M747:P747),('RFM input'!$M$379*(1+vanilla6)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(O$3>(A49stdlife+$F748),('RFM input'!N$379*(1+vanilla7)^0.5)-SUM($N748:N748),('RFM input'!$N$379*(1+vanilla7)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F748),('RFM input'!O$379*(1+vanilla7)^0.5)-SUM($N748:O748),('RFM input'!$N$379*(1+vanilla7)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F748),('RFM input'!P$379*(1+vanilla7)^0.5)-SUM($N748:P748),('RFM input'!$N$379*(1+vanilla7)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(P$3>(A49stdlife+$F749),('RFM input'!$O$379*(1+vanilla8)^0.5)-SUM($O749:O749),('RFM input'!$O$379*(1+vanilla8)^0.5)/A49stdlife))","v":0},{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F749),('RFM input'!$O$379*(1+vanilla8)^0.5)-SUM($O749:P749),('RFM input'!$O$379*(1+vanilla8)^0.5)/A49stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49stdlife=\"n/a\",\"n/a\",IF(Q$3>(A49stdlife+$F750),('RFM input'!$P$379*(1+vanilla9)^0.5)-SUM($P750:P750),('RFM input'!$P$379*(1+vanilla9)^0.5)/A49stdlife))","v":0},null,null,"`"]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$449,-SUM(H740:H751))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$449,-SUM(I740:I751))","v":0},{"$f":"IF(COUNT($H752:I752)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$449,-SUM(J740:J751)))","v":0},{"$f":"IF(COUNT($H752:J752)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$449,-SUM(K740:K751)))","v":0},{"$f":"IF(COUNT($H752:K752)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$449,-SUM(L740:L751)))","v":0},{"$f":"IF(COUNT($H752:L752)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$449,-SUM(M740:M751)))","v":0},{"$f":"IF(COUNT($H752:M752)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$449,-SUM(N740:N751)))","v":0},{"$f":"IF(COUNT($H752:N752)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$449,-SUM(O740:O751)))","v":0},{"$f":"IF(COUNT($H752:O752)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$449,-SUM(P740:P751)))","v":0},{"$f":"IF(COUNT($H752:P752)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$449,-SUM(Q740:Q751)))","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A50remlife,A50value-SUM($G753:G753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(I$3>A50remlife,A50value-SUM($G753:H753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(J$3>A50remlife,A50value-SUM($G753:I753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(K$3>A50remlife,A50value-SUM($G753:J753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(L$3>A50remlife,A50value-SUM($G753:K753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(M$3>A50remlife,A50value-SUM($G753:L753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(N$3>A50remlife,A50value-SUM($G753:M753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(O$3>A50remlife,A50value-SUM($G753:N753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(P$3>A50remlife,A50value-SUM($G753:O753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0},{"$f":"IF(Q$3>A50remlife,A50value-SUM($G753:P753),IF(A50remlife=\"N/A\",\"n/a\",A50value/A50remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(I$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:H755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(J$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:I755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:J755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:K755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:L755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:M755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:N755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:O755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F755),('RFM input'!$H$380*(1+vanilla1)^0.5)-SUM($H755:P755),('RFM input'!$H$380*(1+vanilla1)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(J$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:I756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:J756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:K756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:L756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:M756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:N756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:O756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F756),('RFM input'!$I$380*(1+vanilla2)^0.5)-SUM($I756:P756),('RFM input'!$I$380*(1+vanilla2)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(K$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:J757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:K757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:L757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:M757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:N757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:O757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F757),('RFM input'!$J$380*(1+vanilla3)^0.5)-SUM($J757:P757),('RFM input'!$J$380*(1+vanilla3)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(L$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:K758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:L758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:M758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:N758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:O758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F758),('RFM input'!$K$380*(1+vanilla4)^0.5)-SUM($K758:P758),('RFM input'!$K$380*(1+vanilla4)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(M$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:L759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:M759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:N759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:O759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F759),('RFM input'!$L$380*(1+vanilla5)^0.5)-SUM($L759:P759),('RFM input'!$L$380*(1+vanilla5)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(N$3>(A50stdlife+$F760),('RFM input'!$M$380*(1+vanilla6)^0.5)-SUM($M760:M760),('RFM input'!$M$380*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F760),('RFM input'!$M$380*(1+vanilla6)^0.5)-SUM($M760:N760),('RFM input'!$M$380*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F760),('RFM input'!$M$380*(1+vanilla6)^0.5)-SUM($M760:O760),('RFM input'!$M$380*(1+vanilla6)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F760),('RFM input'!$M$380*(1+vanilla6)^0.5)-SUM($M760:P760),('RFM input'!$M$380*(1+vanilla6)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(O$3>(A50stdlife+$F761),('RFM input'!N$380*(1+vanilla7)^0.5)-SUM($N761:N761),('RFM input'!$N$380*(1+vanilla7)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F761),('RFM input'!O$380*(1+vanilla7)^0.5)-SUM($N761:O761),('RFM input'!$N$380*(1+vanilla7)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F761),('RFM input'!P$380*(1+vanilla7)^0.5)-SUM($N761:P761),('RFM input'!$N$380*(1+vanilla7)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(P$3>(A50stdlife+$F762),('RFM input'!$O$380*(1+vanilla8)^0.5)-SUM($O762:O762),('RFM input'!$O$380*(1+vanilla8)^0.5)/A50stdlife))","v":0},{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F762),('RFM input'!$O$380*(1+vanilla8)^0.5)-SUM($O762:P762),('RFM input'!$O$380*(1+vanilla8)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50stdlife=\"n/a\",\"n/a\",IF(Q$3>(A50stdlife+$F763),('RFM input'!$P$380*(1+vanilla9)^0.5)-SUM($P763:P763),('RFM input'!$P$380*(1+vanilla9)^0.5)/A50stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!H$450,-SUM(H753:H764))","v":0},{"$f":"IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!I$450,-SUM(I753:I764))","v":0},{"$f":"IF(COUNT($H765:I765)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!J$450,-SUM(J753:J764)))","v":0},{"$f":"IF(COUNT($H765:J765)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!K$450,-SUM(K753:K764)))","v":0},{"$f":"IF(COUNT($H765:K765)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!L$450,-SUM(L753:L764)))","v":0},{"$f":"IF(COUNT($H765:L765)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!M$450,-SUM(M753:M764)))","v":0},{"$f":"IF(COUNT($H765:M765)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!N$450,-SUM(N753:N764)))","v":0},{"$f":"IF(COUNT($H765:N765)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!O$450,-SUM(O753:O764)))","v":0},{"$f":"IF(COUNT($H765:O765)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!P$450,-SUM(P753:P764)))","v":0},{"$f":"IF(COUNT($H765:P765)>='RFM input'!$AA$7,0,IF('RFM input'!$E$396='RFM input'!$G$395,-'RFM input'!Q$450,-SUM(Q753:Q764)))","v":0}]
[]
[null,null,"Asset Values – Partially As Incurred ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G770:G819)","v":2500},{"$f":"SUM(H770:H819)","v":2545},2564.3550528910873,2592.9085968419363,2588.0036364320058,2588.5640296182764,2587.073108617295,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RFM input'!I7","v":1000},{"$f":"G770+G822+G874+G926+G978+G1030","v":1015},{"$f":"H770+H822+H874","v":1012.9169487833934},1013.9747614801557,{"$f":"IF(COUNT($H770:J770)>'RFM input'!$AA$7,0, J770+J822+J874)","v":1001.3602067291243},{"$f":"IF(COUNT($H770:K770)>'RFM input'!$AA$7,0, K770+K822+K874)","v":990.47174744237225},{"$f":"IF(COUNT($H770:L770)>'RFM input'!$AA$7,0, L770+L822+L874)","v":978.33322889051362},{"$f":"IF(COUNT($H770:M770)>'RFM input'!$AA$7,0, M770+M822+M874)","v":0},{"$f":"IF(COUNT($H770:N770)>'RFM input'!$AA$7,0, N770+N822+N874)","v":0},{"$f":"IF(COUNT($H770:O770)>'RFM input'!$AA$7,0, O770+O822+O874)","v":0},{"$f":"IF(COUNT($H770:P770)>'RFM input'!$AA$7,0, P770+P822+P874)","v":0},{"$f":"IF(COUNT($H770:Q770)>'RFM input'!$AA$7,0, Q770+Q822+Q874)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RFM input'!I8","v":800},815,808.2730506831565,803.70282508019591,{"$f":"IF(COUNT($H771:J771)>'RFM input'!$AA$7,0, J771+J823+J875)","v":787.8646291958712},{"$f":"IF(COUNT($H771:K771)>'RFM input'!$AA$7,0, K771+K823+K875)","v":773.09095489279434},{"$f":"IF(COUNT($H771:L771)>'RFM input'!$AA$7,0, L771+L823+L875)","v":756.99157513205},{"$f":"IF(COUNT($H771:M771)>'RFM input'!$AA$7,0, M771+M823+M875)","v":0},{"$f":"IF(COUNT($H771:N771)>'RFM input'!$AA$7,0, N771+N823+N875)","v":0},{"$f":"IF(COUNT($H771:O771)>'RFM input'!$AA$7,0, O771+O823+O875)","v":0},{"$f":"IF(COUNT($H771:P771)>'RFM input'!$AA$7,0, P771+P823+P875)","v":0},{"$f":"IF(COUNT($H771:Q771)>'RFM input'!$AA$7,0, Q771+Q823+Q875)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RFM input'!I9","v":700},715,743.16505342453718,775.23101028158453,{"$f":"IF(COUNT($H772:J772)>'RFM input'!$AA$7,0, J772+J824+J876)","v":798.77880050701003},{"$f":"IF(COUNT($H772:K772)>'RFM input'!$AA$7,0, K772+K824+K876)","v":825.00132728310984},{"$f":"IF(COUNT($H772:L772)>'RFM input'!$AA$7,0, L772+L824+L876)","v":851.74830459473162},{"$f":"IF(COUNT($H772:M772)>'RFM input'!$AA$7,0, M772+M824+M876)","v":0},{"$f":"IF(COUNT($H772:N772)>'RFM input'!$AA$7,0, N772+N824+N876)","v":0},{"$f":"IF(COUNT($H772:O772)>'RFM input'!$AA$7,0, O772+O824+O876)","v":0},{"$f":"IF(COUNT($H772:P772)>'RFM input'!$AA$7,0, P772+P824+P876)","v":0},{"$f":"IF(COUNT($H772:Q772)>'RFM input'!$AA$7,0, Q772+Q824+Q876)","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RFM input'!I10","v":0},0,0,0,{"$f":"IF(COUNT($H773:J773)>'RFM input'!$AA$7,0, J773+J825+J877)","v":0},{"$f":"IF(COUNT($H773:K773)>'RFM input'!$AA$7,0, K773+K825+K877)","v":0},{"$f":"IF(COUNT($H773:L773)>'RFM input'!$AA$7,0, L773+L825+L877)","v":0},{"$f":"IF(COUNT($H773:M773)>'RFM input'!$AA$7,0, M773+M825+M877)","v":0},{"$f":"IF(COUNT($H773:N773)>'RFM input'!$AA$7,0, N773+N825+N877)","v":0},{"$f":"IF(COUNT($H773:O773)>'RFM input'!$AA$7,0, O773+O825+O877)","v":0},{"$f":"IF(COUNT($H773:P773)>'RFM input'!$AA$7,0, P773+P825+P877)","v":0},{"$f":"IF(COUNT($H773:Q773)>'RFM input'!$AA$7,0, Q773+Q825+Q877)","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RFM input'!I11","v":0},0,0,0,{"$f":"IF(COUNT($H774:J774)>'RFM input'!$AA$7,0, J774+J826+J878)","v":0},{"$f":"IF(COUNT($H774:K774)>'RFM input'!$AA$7,0, K774+K826+K878)","v":0},{"$f":"IF(COUNT($H774:L774)>'RFM input'!$AA$7,0, L774+L826+L878)","v":0},{"$f":"IF(COUNT($H774:M774)>'RFM input'!$AA$7,0, M774+M826+M878)","v":0},{"$f":"IF(COUNT($H774:N774)>'RFM input'!$AA$7,0, N774+N826+N878)","v":0},{"$f":"IF(COUNT($H774:O774)>'RFM input'!$AA$7,0, O774+O826+O878)","v":0},{"$f":"IF(COUNT($H774:P774)>'RFM input'!$AA$7,0, P774+P826+P878)","v":0},{"$f":"IF(COUNT($H774:Q774)>'RFM input'!$AA$7,0, Q774+Q826+Q878)","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RFM input'!I12","v":0},0,0,0,{"$f":"IF(COUNT($H775:J775)>'RFM input'!$AA$7,0, J775+J827+J879)","v":0},{"$f":"IF(COUNT($H775:K775)>'RFM input'!$AA$7,0, K775+K827+K879)","v":0},{"$f":"IF(COUNT($H775:L775)>'RFM input'!$AA$7,0, L775+L827+L879)","v":0},{"$f":"IF(COUNT($H775:M775)>'RFM input'!$AA$7,0, M775+M827+M879)","v":0},{"$f":"IF(COUNT($H775:N775)>'RFM input'!$AA$7,0, N775+N827+N879)","v":0},{"$f":"IF(COUNT($H775:O775)>'RFM input'!$AA$7,0, O775+O827+O879)","v":0},{"$f":"IF(COUNT($H775:P775)>'RFM input'!$AA$7,0, P775+P827+P879)","v":0},{"$f":"IF(COUNT($H775:Q775)>'RFM input'!$AA$7,0, Q775+Q827+Q879)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RFM input'!I13","v":0},0,0,0,{"$f":"IF(COUNT($H776:J776)>'RFM input'!$AA$7,0, J776+J828+J880)","v":0},{"$f":"IF(COUNT($H776:K776)>'RFM input'!$AA$7,0, K776+K828+K880)","v":0},{"$f":"IF(COUNT($H776:L776)>'RFM input'!$AA$7,0, L776+L828+L880)","v":0},{"$f":"IF(COUNT($H776:M776)>'RFM input'!$AA$7,0, M776+M828+M880)","v":0},{"$f":"IF(COUNT($H776:N776)>'RFM input'!$AA$7,0, N776+N828+N880)","v":0},{"$f":"IF(COUNT($H776:O776)>'RFM input'!$AA$7,0, O776+O828+O880)","v":0},{"$f":"IF(COUNT($H776:P776)>'RFM input'!$AA$7,0, P776+P828+P880)","v":0},{"$f":"IF(COUNT($H776:Q776)>'RFM input'!$AA$7,0, Q776+Q828+Q880)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RFM input'!I14","v":0},0,0,0,{"$f":"IF(COUNT($H777:J777)>'RFM input'!$AA$7,0, J777+J829+J881)","v":0},{"$f":"IF(COUNT($H777:K777)>'RFM input'!$AA$7,0, K777+K829+K881)","v":0},{"$f":"IF(COUNT($H777:L777)>'RFM input'!$AA$7,0, L777+L829+L881)","v":0},{"$f":"IF(COUNT($H777:M777)>'RFM input'!$AA$7,0, M777+M829+M881)","v":0},{"$f":"IF(COUNT($H777:N777)>'RFM input'!$AA$7,0, N777+N829+N881)","v":0},{"$f":"IF(COUNT($H777:O777)>'RFM input'!$AA$7,0, O777+O829+O881)","v":0},{"$f":"IF(COUNT($H777:P777)>'RFM input'!$AA$7,0, P777+P829+P881)","v":0},{"$f":"IF(COUNT($H777:Q777)>'RFM input'!$AA$7,0, Q777+Q829+Q881)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RFM input'!I15","v":0},0,0,0,{"$f":"IF(COUNT($H778:J778)>'RFM input'!$AA$7,0, J778+J830+J882)","v":0},{"$f":"IF(COUNT($H778:K778)>'RFM input'!$AA$7,0, K778+K830+K882)","v":0},{"$f":"IF(COUNT($H778:L778)>'RFM input'!$AA$7,0, L778+L830+L882)","v":0},{"$f":"IF(COUNT($H778:M778)>'RFM input'!$AA$7,0, M778+M830+M882)","v":0},{"$f":"IF(COUNT($H778:N778)>'RFM input'!$AA$7,0, N778+N830+N882)","v":0},{"$f":"IF(COUNT($H778:O778)>'RFM input'!$AA$7,0, O778+O830+O882)","v":0},{"$f":"IF(COUNT($H778:P778)>'RFM input'!$AA$7,0, P778+P830+P882)","v":0},{"$f":"IF(COUNT($H778:Q778)>'RFM input'!$AA$7,0, Q778+Q830+Q882)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RFM input'!I16","v":0},0,0,0,{"$f":"IF(COUNT($H779:J779)>'RFM input'!$AA$7,0, J779+J831+J883)","v":0},{"$f":"IF(COUNT($H779:K779)>'RFM input'!$AA$7,0, K779+K831+K883)","v":0},{"$f":"IF(COUNT($H779:L779)>'RFM input'!$AA$7,0, L779+L831+L883)","v":0},{"$f":"IF(COUNT($H779:M779)>'RFM input'!$AA$7,0, M779+M831+M883)","v":0},{"$f":"IF(COUNT($H779:N779)>'RFM input'!$AA$7,0, N779+N831+N883)","v":0},{"$f":"IF(COUNT($H779:O779)>'RFM input'!$AA$7,0, O779+O831+O883)","v":0},{"$f":"IF(COUNT($H779:P779)>'RFM input'!$AA$7,0, P779+P831+P883)","v":0},{"$f":"IF(COUNT($H779:Q779)>'RFM input'!$AA$7,0, Q779+Q831+Q883)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RFM input'!I17","v":0},0,{"$f":"H780+H832+H884","v":0},0,{"$f":"IF(COUNT($H780:J780)>'RFM input'!$AA$7,0, J780+J832+J884)","v":0},{"$f":"IF(COUNT($H780:K780)>'RFM input'!$AA$7,0, K780+K832+K884)","v":0},{"$f":"IF(COUNT($H780:L780)>'RFM input'!$AA$7,0, L780+L832+L884)","v":0},{"$f":"IF(COUNT($H780:M780)>'RFM input'!$AA$7,0, M780+M832+M884)","v":0},{"$f":"IF(COUNT($H780:N780)>'RFM input'!$AA$7,0, N780+N832+N884)","v":0},{"$f":"IF(COUNT($H780:O780)>'RFM input'!$AA$7,0, O780+O832+O884)","v":0},{"$f":"IF(COUNT($H780:P780)>'RFM input'!$AA$7,0, P780+P832+P884)","v":0},{"$f":"IF(COUNT($H780:Q780)>'RFM input'!$AA$7,0, Q780+Q832+Q884)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RFM input'!I18","v":0},0,0,0,{"$f":"IF(COUNT($H781:J781)>'RFM input'!$AA$7,0, J781+J833+J885)","v":0},{"$f":"IF(COUNT($H781:K781)>'RFM input'!$AA$7,0, K781+K833+K885)","v":0},{"$f":"IF(COUNT($H781:L781)>'RFM input'!$AA$7,0, L781+L833+L885)","v":0},{"$f":"IF(COUNT($H781:M781)>'RFM input'!$AA$7,0, M781+M833+M885)","v":0},{"$f":"IF(COUNT($H781:N781)>'RFM input'!$AA$7,0, N781+N833+N885)","v":0},{"$f":"IF(COUNT($H781:O781)>'RFM input'!$AA$7,0, O781+O833+O885)","v":0},{"$f":"IF(COUNT($H781:P781)>'RFM input'!$AA$7,0, P781+P833+P885)","v":0},{"$f":"IF(COUNT($H781:Q781)>'RFM input'!$AA$7,0, Q781+Q833+Q885)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RFM input'!I19","v":0},0,0,0,{"$f":"IF(COUNT($H782:J782)>'RFM input'!$AA$7,0, J782+J834+J886)","v":0},{"$f":"IF(COUNT($H782:K782)>'RFM input'!$AA$7,0, K782+K834+K886)","v":0},{"$f":"IF(COUNT($H782:L782)>'RFM input'!$AA$7,0, L782+L834+L886)","v":0},{"$f":"IF(COUNT($H782:M782)>'RFM input'!$AA$7,0, M782+M834+M886)","v":0},{"$f":"IF(COUNT($H782:N782)>'RFM input'!$AA$7,0, N782+N834+N886)","v":0},{"$f":"IF(COUNT($H782:O782)>'RFM input'!$AA$7,0, O782+O834+O886)","v":0},{"$f":"IF(COUNT($H782:P782)>'RFM input'!$AA$7,0, P782+P834+P886)","v":0},{"$f":"IF(COUNT($H782:Q782)>'RFM input'!$AA$7,0, Q782+Q834+Q886)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RFM input'!I20","v":0},0,0,0,{"$f":"IF(COUNT($H783:J783)>'RFM input'!$AA$7,0, J783+J835+J887)","v":0},{"$f":"IF(COUNT($H783:K783)>'RFM input'!$AA$7,0, K783+K835+K887)","v":0},{"$f":"IF(COUNT($H783:L783)>'RFM input'!$AA$7,0, L783+L835+L887)","v":0},{"$f":"IF(COUNT($H783:M783)>'RFM input'!$AA$7,0, M783+M835+M887)","v":0},{"$f":"IF(COUNT($H783:N783)>'RFM input'!$AA$7,0, N783+N835+N887)","v":0},{"$f":"IF(COUNT($H783:O783)>'RFM input'!$AA$7,0, O783+O835+O887)","v":0},{"$f":"IF(COUNT($H783:P783)>'RFM input'!$AA$7,0, P783+P835+P887)","v":0},{"$f":"IF(COUNT($H783:Q783)>'RFM input'!$AA$7,0, Q783+Q835+Q887)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RFM input'!I21","v":0},0,0,0,{"$f":"IF(COUNT($H784:J784)>'RFM input'!$AA$7,0, J784+J836+J888)","v":0},{"$f":"IF(COUNT($H784:K784)>'RFM input'!$AA$7,0, K784+K836+K888)","v":0},{"$f":"IF(COUNT($H784:L784)>'RFM input'!$AA$7,0, L784+L836+L888)","v":0},{"$f":"IF(COUNT($H784:M784)>'RFM input'!$AA$7,0, M784+M836+M888)","v":0},{"$f":"IF(COUNT($H784:N784)>'RFM input'!$AA$7,0, N784+N836+N888)","v":0},{"$f":"IF(COUNT($H784:O784)>'RFM input'!$AA$7,0, O784+O836+O888)","v":0},{"$f":"IF(COUNT($H784:P784)>'RFM input'!$AA$7,0, P784+P836+P888)","v":0},{"$f":"IF(COUNT($H784:Q784)>'RFM input'!$AA$7,0, Q784+Q836+Q888)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!I22","v":0},0,0,0,{"$f":"IF(COUNT($H785:J785)>'RFM input'!$AA$7,0, J785+J837+J889)","v":0},{"$f":"IF(COUNT($H785:K785)>'RFM input'!$AA$7,0, K785+K837+K889)","v":0},{"$f":"IF(COUNT($H785:L785)>'RFM input'!$AA$7,0, L785+L837+L889)","v":0},{"$f":"IF(COUNT($H785:M785)>'RFM input'!$AA$7,0, M785+M837+M889)","v":0},{"$f":"IF(COUNT($H785:N785)>'RFM input'!$AA$7,0, N785+N837+N889)","v":0},{"$f":"IF(COUNT($H785:O785)>'RFM input'!$AA$7,0, O785+O837+O889)","v":0},{"$f":"IF(COUNT($H785:P785)>'RFM input'!$AA$7,0, P785+P837+P889)","v":0},{"$f":"IF(COUNT($H785:Q785)>'RFM input'!$AA$7,0, Q785+Q837+Q889)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!I23","v":0},0,0,0,{"$f":"IF(COUNT($H786:J786)>'RFM input'!$AA$7,0, J786+J838+J890)","v":0},{"$f":"IF(COUNT($H786:K786)>'RFM input'!$AA$7,0, K786+K838+K890)","v":0},{"$f":"IF(COUNT($H786:L786)>'RFM input'!$AA$7,0, L786+L838+L890)","v":0},{"$f":"IF(COUNT($H786:M786)>'RFM input'!$AA$7,0, M786+M838+M890)","v":0},{"$f":"IF(COUNT($H786:N786)>'RFM input'!$AA$7,0, N786+N838+N890)","v":0},{"$f":"IF(COUNT($H786:O786)>'RFM input'!$AA$7,0, O786+O838+O890)","v":0},{"$f":"IF(COUNT($H786:P786)>'RFM input'!$AA$7,0, P786+P838+P890)","v":0},{"$f":"IF(COUNT($H786:Q786)>'RFM input'!$AA$7,0, Q786+Q838+Q890)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!I24","v":0},0,0,0,{"$f":"IF(COUNT($H787:J787)>'RFM input'!$AA$7,0, J787+J839+J891)","v":0},{"$f":"IF(COUNT($H787:K787)>'RFM input'!$AA$7,0, K787+K839+K891)","v":0},{"$f":"IF(COUNT($H787:L787)>'RFM input'!$AA$7,0, L787+L839+L891)","v":0},{"$f":"IF(COUNT($H787:M787)>'RFM input'!$AA$7,0, M787+M839+M891)","v":0},{"$f":"IF(COUNT($H787:N787)>'RFM input'!$AA$7,0, N787+N839+N891)","v":0},{"$f":"IF(COUNT($H787:O787)>'RFM input'!$AA$7,0, O787+O839+O891)","v":0},{"$f":"IF(COUNT($H787:P787)>'RFM input'!$AA$7,0, P787+P839+P891)","v":0},{"$f":"IF(COUNT($H787:Q787)>'RFM input'!$AA$7,0, Q787+Q839+Q891)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!I25","v":0},0,0,0,{"$f":"IF(COUNT($H788:J788)>'RFM input'!$AA$7,0, J788+J840+J892)","v":0},{"$f":"IF(COUNT($H788:K788)>'RFM input'!$AA$7,0, K788+K840+K892)","v":0},{"$f":"IF(COUNT($H788:L788)>'RFM input'!$AA$7,0, L788+L840+L892)","v":0},{"$f":"IF(COUNT($H788:M788)>'RFM input'!$AA$7,0, M788+M840+M892)","v":0},{"$f":"IF(COUNT($H788:N788)>'RFM input'!$AA$7,0, N788+N840+N892)","v":0},{"$f":"IF(COUNT($H788:O788)>'RFM input'!$AA$7,0, O788+O840+O892)","v":0},{"$f":"IF(COUNT($H788:P788)>'RFM input'!$AA$7,0, P788+P840+P892)","v":0},{"$f":"IF(COUNT($H788:Q788)>'RFM input'!$AA$7,0, Q788+Q840+Q892)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!I26","v":0},0,0,0,{"$f":"IF(COUNT($H789:J789)>'RFM input'!$AA$7,0, J789+J841+J893)","v":0},{"$f":"IF(COUNT($H789:K789)>'RFM input'!$AA$7,0, K789+K841+K893)","v":0},{"$f":"IF(COUNT($H789:L789)>'RFM input'!$AA$7,0, L789+L841+L893)","v":0},{"$f":"IF(COUNT($H789:M789)>'RFM input'!$AA$7,0, M789+M841+M893)","v":0},{"$f":"IF(COUNT($H789:N789)>'RFM input'!$AA$7,0, N789+N841+N893)","v":0},{"$f":"IF(COUNT($H789:O789)>'RFM input'!$AA$7,0, O789+O841+O893)","v":0},{"$f":"IF(COUNT($H789:P789)>'RFM input'!$AA$7,0, P789+P841+P893)","v":0},{"$f":"IF(COUNT($H789:Q789)>'RFM input'!$AA$7,0, Q789+Q841+Q893)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!I27","v":0},0,{"$f":"H790+H842+H894","v":0},0,{"$f":"IF(COUNT($H790:J790)>'RFM input'!$AA$7,0, J790+J842+J894)","v":0},{"$f":"IF(COUNT($H790:K790)>'RFM input'!$AA$7,0, K790+K842+K894)","v":0},{"$f":"IF(COUNT($H790:L790)>'RFM input'!$AA$7,0, L790+L842+L894)","v":0},{"$f":"IF(COUNT($H790:M790)>'RFM input'!$AA$7,0, M790+M842+M894)","v":0},{"$f":"IF(COUNT($H790:N790)>'RFM input'!$AA$7,0, N790+N842+N894)","v":0},{"$f":"IF(COUNT($H790:O790)>'RFM input'!$AA$7,0, O790+O842+O894)","v":0},{"$f":"IF(COUNT($H790:P790)>'RFM input'!$AA$7,0, P790+P842+P894)","v":0},{"$f":"IF(COUNT($H790:Q790)>'RFM input'!$AA$7,0, Q790+Q842+Q894)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!I28","v":0},0,0,0,{"$f":"IF(COUNT($H791:J791)>'RFM input'!$AA$7,0, J791+J843+J895)","v":0},{"$f":"IF(COUNT($H791:K791)>'RFM input'!$AA$7,0, K791+K843+K895)","v":0},{"$f":"IF(COUNT($H791:L791)>'RFM input'!$AA$7,0, L791+L843+L895)","v":0},{"$f":"IF(COUNT($H791:M791)>'RFM input'!$AA$7,0, M791+M843+M895)","v":0},{"$f":"IF(COUNT($H791:N791)>'RFM input'!$AA$7,0, N791+N843+N895)","v":0},{"$f":"IF(COUNT($H791:O791)>'RFM input'!$AA$7,0, O791+O843+O895)","v":0},{"$f":"IF(COUNT($H791:P791)>'RFM input'!$AA$7,0, P791+P843+P895)","v":0},{"$f":"IF(COUNT($H791:Q791)>'RFM input'!$AA$7,0, Q791+Q843+Q895)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!I29","v":0},0,0,0,{"$f":"IF(COUNT($H792:J792)>'RFM input'!$AA$7,0, J792+J844+J896)","v":0},{"$f":"IF(COUNT($H792:K792)>'RFM input'!$AA$7,0, K792+K844+K896)","v":0},{"$f":"IF(COUNT($H792:L792)>'RFM input'!$AA$7,0, L792+L844+L896)","v":0},{"$f":"IF(COUNT($H792:M792)>'RFM input'!$AA$7,0, M792+M844+M896)","v":0},{"$f":"IF(COUNT($H792:N792)>'RFM input'!$AA$7,0, N792+N844+N896)","v":0},{"$f":"IF(COUNT($H792:O792)>'RFM input'!$AA$7,0, O792+O844+O896)","v":0},{"$f":"IF(COUNT($H792:P792)>'RFM input'!$AA$7,0, P792+P844+P896)","v":0},{"$f":"IF(COUNT($H792:Q792)>'RFM input'!$AA$7,0, Q792+Q844+Q896)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!I30","v":0},0,0,0,{"$f":"IF(COUNT($H793:J793)>'RFM input'!$AA$7,0, J793+J845+J897)","v":0},{"$f":"IF(COUNT($H793:K793)>'RFM input'!$AA$7,0, K793+K845+K897)","v":0},{"$f":"IF(COUNT($H793:L793)>'RFM input'!$AA$7,0, L793+L845+L897)","v":0},{"$f":"IF(COUNT($H793:M793)>'RFM input'!$AA$7,0, M793+M845+M897)","v":0},{"$f":"IF(COUNT($H793:N793)>'RFM input'!$AA$7,0, N793+N845+N897)","v":0},{"$f":"IF(COUNT($H793:O793)>'RFM input'!$AA$7,0, O793+O845+O897)","v":0},{"$f":"IF(COUNT($H793:P793)>'RFM input'!$AA$7,0, P793+P845+P897)","v":0},{"$f":"IF(COUNT($H793:Q793)>'RFM input'!$AA$7,0, Q793+Q845+Q897)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!I31","v":0},0,0,0,{"$f":"IF(COUNT($H794:J794)>'RFM input'!$AA$7,0, J794+J846+J898)","v":0},{"$f":"IF(COUNT($H794:K794)>'RFM input'!$AA$7,0, K794+K846+K898)","v":0},{"$f":"IF(COUNT($H794:L794)>'RFM input'!$AA$7,0, L794+L846+L898)","v":0},{"$f":"IF(COUNT($H794:M794)>'RFM input'!$AA$7,0, M794+M846+M898)","v":0},{"$f":"IF(COUNT($H794:N794)>'RFM input'!$AA$7,0, N794+N846+N898)","v":0},{"$f":"IF(COUNT($H794:O794)>'RFM input'!$AA$7,0, O794+O846+O898)","v":0},{"$f":"IF(COUNT($H794:P794)>'RFM input'!$AA$7,0, P794+P846+P898)","v":0},{"$f":"IF(COUNT($H794:Q794)>'RFM input'!$AA$7,0, Q794+Q846+Q898)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!I32","v":0},0,0,0,{"$f":"IF(COUNT($H795:J795)>'RFM input'!$AA$7,0, J795+J847+J899)","v":0},{"$f":"IF(COUNT($H795:K795)>'RFM input'!$AA$7,0, K795+K847+K899)","v":0},{"$f":"IF(COUNT($H795:L795)>'RFM input'!$AA$7,0, L795+L847+L899)","v":0},{"$f":"IF(COUNT($H795:M795)>'RFM input'!$AA$7,0, M795+M847+M899)","v":0},{"$f":"IF(COUNT($H795:N795)>'RFM input'!$AA$7,0, N795+N847+N899)","v":0},{"$f":"IF(COUNT($H795:O795)>'RFM input'!$AA$7,0, O795+O847+O899)","v":0},{"$f":"IF(COUNT($H795:P795)>'RFM input'!$AA$7,0, P795+P847+P899)","v":0},{"$f":"IF(COUNT($H795:Q795)>'RFM input'!$AA$7,0, Q795+Q847+Q899)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!I33","v":0},0,0,0,{"$f":"IF(COUNT($H796:J796)>'RFM input'!$AA$7,0, J796+J848+J900)","v":0},{"$f":"IF(COUNT($H796:K796)>'RFM input'!$AA$7,0, K796+K848+K900)","v":0},{"$f":"IF(COUNT($H796:L796)>'RFM input'!$AA$7,0, L796+L848+L900)","v":0},{"$f":"IF(COUNT($H796:M796)>'RFM input'!$AA$7,0, M796+M848+M900)","v":0},{"$f":"IF(COUNT($H796:N796)>'RFM input'!$AA$7,0, N796+N848+N900)","v":0},{"$f":"IF(COUNT($H796:O796)>'RFM input'!$AA$7,0, O796+O848+O900)","v":0},{"$f":"IF(COUNT($H796:P796)>'RFM input'!$AA$7,0, P796+P848+P900)","v":0},{"$f":"IF(COUNT($H796:Q796)>'RFM input'!$AA$7,0, Q796+Q848+Q900)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!I34","v":0},0,0,0,{"$f":"IF(COUNT($H797:J797)>'RFM input'!$AA$7,0, J797+J849+J901)","v":0},{"$f":"IF(COUNT($H797:K797)>'RFM input'!$AA$7,0, K797+K849+K901)","v":0},{"$f":"IF(COUNT($H797:L797)>'RFM input'!$AA$7,0, L797+L849+L901)","v":0},{"$f":"IF(COUNT($H797:M797)>'RFM input'!$AA$7,0, M797+M849+M901)","v":0},{"$f":"IF(COUNT($H797:N797)>'RFM input'!$AA$7,0, N797+N849+N901)","v":0},{"$f":"IF(COUNT($H797:O797)>'RFM input'!$AA$7,0, O797+O849+O901)","v":0},{"$f":"IF(COUNT($H797:P797)>'RFM input'!$AA$7,0, P797+P849+P901)","v":0},{"$f":"IF(COUNT($H797:Q797)>'RFM input'!$AA$7,0, Q797+Q849+Q901)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!I35","v":0},0,0,0,{"$f":"IF(COUNT($H798:J798)>'RFM input'!$AA$7,0, J798+J850+J902)","v":0},{"$f":"IF(COUNT($H798:K798)>'RFM input'!$AA$7,0, K798+K850+K902)","v":0},{"$f":"IF(COUNT($H798:L798)>'RFM input'!$AA$7,0, L798+L850+L902)","v":0},{"$f":"IF(COUNT($H798:M798)>'RFM input'!$AA$7,0, M798+M850+M902)","v":0},{"$f":"IF(COUNT($H798:N798)>'RFM input'!$AA$7,0, N798+N850+N902)","v":0},{"$f":"IF(COUNT($H798:O798)>'RFM input'!$AA$7,0, O798+O850+O902)","v":0},{"$f":"IF(COUNT($H798:P798)>'RFM input'!$AA$7,0, P798+P850+P902)","v":0},{"$f":"IF(COUNT($H798:Q798)>'RFM input'!$AA$7,0, Q798+Q850+Q902)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!I36","v":0},0,0,0,{"$f":"IF(COUNT($H799:J799)>'RFM input'!$AA$7,0, J799+J851+J903)","v":0},{"$f":"IF(COUNT($H799:K799)>'RFM input'!$AA$7,0, K799+K851+K903)","v":0},{"$f":"IF(COUNT($H799:L799)>'RFM input'!$AA$7,0, L799+L851+L903)","v":0},{"$f":"IF(COUNT($H799:M799)>'RFM input'!$AA$7,0, M799+M851+M903)","v":0},{"$f":"IF(COUNT($H799:N799)>'RFM input'!$AA$7,0, N799+N851+N903)","v":0},{"$f":"IF(COUNT($H799:O799)>'RFM input'!$AA$7,0, O799+O851+O903)","v":0},{"$f":"IF(COUNT($H799:P799)>'RFM input'!$AA$7,0, P799+P851+P903)","v":0},{"$f":"IF(COUNT($H799:Q799)>'RFM input'!$AA$7,0, Q799+Q851+Q903)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!I37","v":0},{"$f":"G800+G852+G904+G956+G1008+G1060","v":0},{"$f":"H800+H852+H904","v":0},0,{"$f":"IF(COUNT($H800:J800)>'RFM input'!$AA$7,0, J800+J852+J904)","v":0},{"$f":"IF(COUNT($H800:K800)>'RFM input'!$AA$7,0, K800+K852+K904)","v":0},{"$f":"IF(COUNT($H800:L800)>'RFM input'!$AA$7,0, L800+L852+L904)","v":0},{"$f":"IF(COUNT($H800:M800)>'RFM input'!$AA$7,0, M800+M852+M904)","v":0},{"$f":"IF(COUNT($H800:N800)>'RFM input'!$AA$7,0, N800+N852+N904)","v":0},{"$f":"IF(COUNT($H800:O800)>'RFM input'!$AA$7,0, O800+O852+O904)","v":0},{"$f":"IF(COUNT($H800:P800)>'RFM input'!$AA$7,0, P800+P852+P904)","v":0},{"$f":"IF(COUNT($H800:Q800)>'RFM input'!$AA$7,0, Q800+Q852+Q904)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!I38","v":0},0,0,0,{"$f":"IF(COUNT($H801:J801)>'RFM input'!$AA$7,0, J801+J853+J905)","v":0},{"$f":"IF(COUNT($H801:K801)>'RFM input'!$AA$7,0, K801+K853+K905)","v":0},{"$f":"IF(COUNT($H801:L801)>'RFM input'!$AA$7,0, L801+L853+L905)","v":0},{"$f":"IF(COUNT($H801:M801)>'RFM input'!$AA$7,0, M801+M853+M905)","v":0},{"$f":"IF(COUNT($H801:N801)>'RFM input'!$AA$7,0, N801+N853+N905)","v":0},{"$f":"IF(COUNT($H801:O801)>'RFM input'!$AA$7,0, O801+O853+O905)","v":0},{"$f":"IF(COUNT($H801:P801)>'RFM input'!$AA$7,0, P801+P853+P905)","v":0},{"$f":"IF(COUNT($H801:Q801)>'RFM input'!$AA$7,0, Q801+Q853+Q905)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!I39","v":0},0,0,0,{"$f":"IF(COUNT($H802:J802)>'RFM input'!$AA$7,0, J802+J854+J906)","v":0},{"$f":"IF(COUNT($H802:K802)>'RFM input'!$AA$7,0, K802+K854+K906)","v":0},{"$f":"IF(COUNT($H802:L802)>'RFM input'!$AA$7,0, L802+L854+L906)","v":0},{"$f":"IF(COUNT($H802:M802)>'RFM input'!$AA$7,0, M802+M854+M906)","v":0},{"$f":"IF(COUNT($H802:N802)>'RFM input'!$AA$7,0, N802+N854+N906)","v":0},{"$f":"IF(COUNT($H802:O802)>'RFM input'!$AA$7,0, O802+O854+O906)","v":0},{"$f":"IF(COUNT($H802:P802)>'RFM input'!$AA$7,0, P802+P854+P906)","v":0},{"$f":"IF(COUNT($H802:Q802)>'RFM input'!$AA$7,0, Q802+Q854+Q906)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!I40","v":0},0,0,0,{"$f":"IF(COUNT($H803:J803)>'RFM input'!$AA$7,0, J803+J855+J907)","v":0},{"$f":"IF(COUNT($H803:K803)>'RFM input'!$AA$7,0, K803+K855+K907)","v":0},{"$f":"IF(COUNT($H803:L803)>'RFM input'!$AA$7,0, L803+L855+L907)","v":0},{"$f":"IF(COUNT($H803:M803)>'RFM input'!$AA$7,0, M803+M855+M907)","v":0},{"$f":"IF(COUNT($H803:N803)>'RFM input'!$AA$7,0, N803+N855+N907)","v":0},{"$f":"IF(COUNT($H803:O803)>'RFM input'!$AA$7,0, O803+O855+O907)","v":0},{"$f":"IF(COUNT($H803:P803)>'RFM input'!$AA$7,0, P803+P855+P907)","v":0},{"$f":"IF(COUNT($H803:Q803)>'RFM input'!$AA$7,0, Q803+Q855+Q907)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!I41","v":0},0,0,0,{"$f":"IF(COUNT($H804:J804)>'RFM input'!$AA$7,0, J804+J856+J908)","v":0},{"$f":"IF(COUNT($H804:K804)>'RFM input'!$AA$7,0, K804+K856+K908)","v":0},{"$f":"IF(COUNT($H804:L804)>'RFM input'!$AA$7,0, L804+L856+L908)","v":0},{"$f":"IF(COUNT($H804:M804)>'RFM input'!$AA$7,0, M804+M856+M908)","v":0},{"$f":"IF(COUNT($H804:N804)>'RFM input'!$AA$7,0, N804+N856+N908)","v":0},{"$f":"IF(COUNT($H804:O804)>'RFM input'!$AA$7,0, O804+O856+O908)","v":0},{"$f":"IF(COUNT($H804:P804)>'RFM input'!$AA$7,0, P804+P856+P908)","v":0},{"$f":"IF(COUNT($H804:Q804)>'RFM input'!$AA$7,0, Q804+Q856+Q908)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!I42","v":0},0,0,0,{"$f":"IF(COUNT($H805:J805)>'RFM input'!$AA$7,0, J805+J857+J909)","v":0},{"$f":"IF(COUNT($H805:K805)>'RFM input'!$AA$7,0, K805+K857+K909)","v":0},{"$f":"IF(COUNT($H805:L805)>'RFM input'!$AA$7,0, L805+L857+L909)","v":0},{"$f":"IF(COUNT($H805:M805)>'RFM input'!$AA$7,0, M805+M857+M909)","v":0},{"$f":"IF(COUNT($H805:N805)>'RFM input'!$AA$7,0, N805+N857+N909)","v":0},{"$f":"IF(COUNT($H805:O805)>'RFM input'!$AA$7,0, O805+O857+O909)","v":0},{"$f":"IF(COUNT($H805:P805)>'RFM input'!$AA$7,0, P805+P857+P909)","v":0},{"$f":"IF(COUNT($H805:Q805)>'RFM input'!$AA$7,0, Q805+Q857+Q909)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!I43","v":0},0,0,0,{"$f":"IF(COUNT($H806:J806)>'RFM input'!$AA$7,0, J806+J858+J910)","v":0},{"$f":"IF(COUNT($H806:K806)>'RFM input'!$AA$7,0, K806+K858+K910)","v":0},{"$f":"IF(COUNT($H806:L806)>'RFM input'!$AA$7,0, L806+L858+L910)","v":0},{"$f":"IF(COUNT($H806:M806)>'RFM input'!$AA$7,0, M806+M858+M910)","v":0},{"$f":"IF(COUNT($H806:N806)>'RFM input'!$AA$7,0, N806+N858+N910)","v":0},{"$f":"IF(COUNT($H806:O806)>'RFM input'!$AA$7,0, O806+O858+O910)","v":0},{"$f":"IF(COUNT($H806:P806)>'RFM input'!$AA$7,0, P806+P858+P910)","v":0},{"$f":"IF(COUNT($H806:Q806)>'RFM input'!$AA$7,0, Q806+Q858+Q910)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!I44","v":0},0,0,0,{"$f":"IF(COUNT($H807:J807)>'RFM input'!$AA$7,0, J807+J859+J911)","v":0},{"$f":"IF(COUNT($H807:K807)>'RFM input'!$AA$7,0, K807+K859+K911)","v":0},{"$f":"IF(COUNT($H807:L807)>'RFM input'!$AA$7,0, L807+L859+L911)","v":0},{"$f":"IF(COUNT($H807:M807)>'RFM input'!$AA$7,0, M807+M859+M911)","v":0},{"$f":"IF(COUNT($H807:N807)>'RFM input'!$AA$7,0, N807+N859+N911)","v":0},{"$f":"IF(COUNT($H807:O807)>'RFM input'!$AA$7,0, O807+O859+O911)","v":0},{"$f":"IF(COUNT($H807:P807)>'RFM input'!$AA$7,0, P807+P859+P911)","v":0},{"$f":"IF(COUNT($H807:Q807)>'RFM input'!$AA$7,0, Q807+Q859+Q911)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!I45","v":0},0,0,0,{"$f":"IF(COUNT($H808:J808)>'RFM input'!$AA$7,0, J808+J860+J912)","v":0},{"$f":"IF(COUNT($H808:K808)>'RFM input'!$AA$7,0, K808+K860+K912)","v":0},{"$f":"IF(COUNT($H808:L808)>'RFM input'!$AA$7,0, L808+L860+L912)","v":0},{"$f":"IF(COUNT($H808:M808)>'RFM input'!$AA$7,0, M808+M860+M912)","v":0},{"$f":"IF(COUNT($H808:N808)>'RFM input'!$AA$7,0, N808+N860+N912)","v":0},{"$f":"IF(COUNT($H808:O808)>'RFM input'!$AA$7,0, O808+O860+O912)","v":0},{"$f":"IF(COUNT($H808:P808)>'RFM input'!$AA$7,0, P808+P860+P912)","v":0},{"$f":"IF(COUNT($H808:Q808)>'RFM input'!$AA$7,0, Q808+Q860+Q912)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!I46","v":0},0,0,0,{"$f":"IF(COUNT($H809:J809)>'RFM input'!$AA$7,0, J809+J861+J913)","v":0},{"$f":"IF(COUNT($H809:K809)>'RFM input'!$AA$7,0, K809+K861+K913)","v":0},{"$f":"IF(COUNT($H809:L809)>'RFM input'!$AA$7,0, L809+L861+L913)","v":0},{"$f":"IF(COUNT($H809:M809)>'RFM input'!$AA$7,0, M809+M861+M913)","v":0},{"$f":"IF(COUNT($H809:N809)>'RFM input'!$AA$7,0, N809+N861+N913)","v":0},{"$f":"IF(COUNT($H809:O809)>'RFM input'!$AA$7,0, O809+O861+O913)","v":0},{"$f":"IF(COUNT($H809:P809)>'RFM input'!$AA$7,0, P809+P861+P913)","v":0},{"$f":"IF(COUNT($H809:Q809)>'RFM input'!$AA$7,0, Q809+Q861+Q913)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!I47","v":0},0,0,0,{"$f":"IF(COUNT($H810:J810)>'RFM input'!$AA$7,0, J810+J862+J914)","v":0},{"$f":"IF(COUNT($H810:K810)>'RFM input'!$AA$7,0, K810+K862+K914)","v":0},{"$f":"IF(COUNT($H810:L810)>'RFM input'!$AA$7,0, L810+L862+L914)","v":0},{"$f":"IF(COUNT($H810:M810)>'RFM input'!$AA$7,0, M810+M862+M914)","v":0},{"$f":"IF(COUNT($H810:N810)>'RFM input'!$AA$7,0, N810+N862+N914)","v":0},{"$f":"IF(COUNT($H810:O810)>'RFM input'!$AA$7,0, O810+O862+O914)","v":0},{"$f":"IF(COUNT($H810:P810)>'RFM input'!$AA$7,0, P810+P862+P914)","v":0},{"$f":"IF(COUNT($H810:Q810)>'RFM input'!$AA$7,0, Q810+Q862+Q914)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!I48","v":0},0,0,0,{"$f":"IF(COUNT($H811:J811)>'RFM input'!$AA$7,0, J811+J863+J915)","v":0},{"$f":"IF(COUNT($H811:K811)>'RFM input'!$AA$7,0, K811+K863+K915)","v":0},{"$f":"IF(COUNT($H811:L811)>'RFM input'!$AA$7,0, L811+L863+L915)","v":0},{"$f":"IF(COUNT($H811:M811)>'RFM input'!$AA$7,0, M811+M863+M915)","v":0},{"$f":"IF(COUNT($H811:N811)>'RFM input'!$AA$7,0, N811+N863+N915)","v":0},{"$f":"IF(COUNT($H811:O811)>'RFM input'!$AA$7,0, O811+O863+O915)","v":0},{"$f":"IF(COUNT($H811:P811)>'RFM input'!$AA$7,0, P811+P863+P915)","v":0},{"$f":"IF(COUNT($H811:Q811)>'RFM input'!$AA$7,0, Q811+Q863+Q915)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!I49","v":0},0,0,0,{"$f":"IF(COUNT($H812:J812)>'RFM input'!$AA$7,0, J812+J864+J916)","v":0},{"$f":"IF(COUNT($H812:K812)>'RFM input'!$AA$7,0, K812+K864+K916)","v":0},{"$f":"IF(COUNT($H812:L812)>'RFM input'!$AA$7,0, L812+L864+L916)","v":0},{"$f":"IF(COUNT($H812:M812)>'RFM input'!$AA$7,0, M812+M864+M916)","v":0},{"$f":"IF(COUNT($H812:N812)>'RFM input'!$AA$7,0, N812+N864+N916)","v":0},{"$f":"IF(COUNT($H812:O812)>'RFM input'!$AA$7,0, O812+O864+O916)","v":0},{"$f":"IF(COUNT($H812:P812)>'RFM input'!$AA$7,0, P812+P864+P916)","v":0},{"$f":"IF(COUNT($H812:Q812)>'RFM input'!$AA$7,0, Q812+Q864+Q916)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!I50","v":0},0,0,0,{"$f":"IF(COUNT($H813:J813)>'RFM input'!$AA$7,0, J813+J865+J917)","v":0},{"$f":"IF(COUNT($H813:K813)>'RFM input'!$AA$7,0, K813+K865+K917)","v":0},{"$f":"IF(COUNT($H813:L813)>'RFM input'!$AA$7,0, L813+L865+L917)","v":0},{"$f":"IF(COUNT($H813:M813)>'RFM input'!$AA$7,0, M813+M865+M917)","v":0},{"$f":"IF(COUNT($H813:N813)>'RFM input'!$AA$7,0, N813+N865+N917)","v":0},{"$f":"IF(COUNT($H813:O813)>'RFM input'!$AA$7,0, O813+O865+O917)","v":0},{"$f":"IF(COUNT($H813:P813)>'RFM input'!$AA$7,0, P813+P865+P917)","v":0},{"$f":"IF(COUNT($H813:Q813)>'RFM input'!$AA$7,0, Q813+Q865+Q917)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!I51","v":0},0,0,0,{"$f":"IF(COUNT($H814:J814)>'RFM input'!$AA$7,0, J814+J866+J918)","v":0},{"$f":"IF(COUNT($H814:K814)>'RFM input'!$AA$7,0, K814+K866+K918)","v":0},{"$f":"IF(COUNT($H814:L814)>'RFM input'!$AA$7,0, L814+L866+L918)","v":0},{"$f":"IF(COUNT($H814:M814)>'RFM input'!$AA$7,0, M814+M866+M918)","v":0},{"$f":"IF(COUNT($H814:N814)>'RFM input'!$AA$7,0, N814+N866+N918)","v":0},{"$f":"IF(COUNT($H814:O814)>'RFM input'!$AA$7,0, O814+O866+O918)","v":0},{"$f":"IF(COUNT($H814:P814)>'RFM input'!$AA$7,0, P814+P866+P918)","v":0},{"$f":"IF(COUNT($H814:Q814)>'RFM input'!$AA$7,0, Q814+Q866+Q918)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!I52","v":0},0,0,0,{"$f":"IF(COUNT($H815:J815)>'RFM input'!$AA$7,0, J815+J867+J919)","v":0},{"$f":"IF(COUNT($H815:K815)>'RFM input'!$AA$7,0, K815+K867+K919)","v":0},{"$f":"IF(COUNT($H815:L815)>'RFM input'!$AA$7,0, L815+L867+L919)","v":0},{"$f":"IF(COUNT($H815:M815)>'RFM input'!$AA$7,0, M815+M867+M919)","v":0},{"$f":"IF(COUNT($H815:N815)>'RFM input'!$AA$7,0, N815+N867+N919)","v":0},{"$f":"IF(COUNT($H815:O815)>'RFM input'!$AA$7,0, O815+O867+O919)","v":0},{"$f":"IF(COUNT($H815:P815)>'RFM input'!$AA$7,0, P815+P867+P919)","v":0},{"$f":"IF(COUNT($H815:Q815)>'RFM input'!$AA$7,0, Q815+Q867+Q919)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!I53","v":0},0,0,0,{"$f":"IF(COUNT($H816:J816)>'RFM input'!$AA$7,0, J816+J868+J920)","v":0},{"$f":"IF(COUNT($H816:K816)>'RFM input'!$AA$7,0, K816+K868+K920)","v":0},{"$f":"IF(COUNT($H816:L816)>'RFM input'!$AA$7,0, L816+L868+L920)","v":0},{"$f":"IF(COUNT($H816:M816)>'RFM input'!$AA$7,0, M816+M868+M920)","v":0},{"$f":"IF(COUNT($H816:N816)>'RFM input'!$AA$7,0, N816+N868+N920)","v":0},{"$f":"IF(COUNT($H816:O816)>'RFM input'!$AA$7,0, O816+O868+O920)","v":0},{"$f":"IF(COUNT($H816:P816)>'RFM input'!$AA$7,0, P816+P868+P920)","v":0},{"$f":"IF(COUNT($H816:Q816)>'RFM input'!$AA$7,0, Q816+Q868+Q920)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!I54","v":0},0,0,0,{"$f":"IF(COUNT($H817:J817)>'RFM input'!$AA$7,0, J817+J869+J921)","v":0},{"$f":"IF(COUNT($H817:K817)>'RFM input'!$AA$7,0, K817+K869+K921)","v":0},{"$f":"IF(COUNT($H817:L817)>'RFM input'!$AA$7,0, L817+L869+L921)","v":0},{"$f":"IF(COUNT($H817:M817)>'RFM input'!$AA$7,0, M817+M869+M921)","v":0},{"$f":"IF(COUNT($H817:N817)>'RFM input'!$AA$7,0, N817+N869+N921)","v":0},{"$f":"IF(COUNT($H817:O817)>'RFM input'!$AA$7,0, O817+O869+O921)","v":0},{"$f":"IF(COUNT($H817:P817)>'RFM input'!$AA$7,0, P817+P869+P921)","v":0},{"$f":"IF(COUNT($H817:Q817)>'RFM input'!$AA$7,0, Q817+Q869+Q921)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!I55","v":0},0,0,0,{"$f":"IF(COUNT($H818:J818)>'RFM input'!$AA$7,0, J818+J870+J922)","v":0},{"$f":"IF(COUNT($H818:K818)>'RFM input'!$AA$7,0, K818+K870+K922)","v":0},{"$f":"IF(COUNT($H818:L818)>'RFM input'!$AA$7,0, L818+L870+L922)","v":0},{"$f":"IF(COUNT($H818:M818)>'RFM input'!$AA$7,0, M818+M870+M922)","v":0},{"$f":"IF(COUNT($H818:N818)>'RFM input'!$AA$7,0, N818+N870+N922)","v":0},{"$f":"IF(COUNT($H818:O818)>'RFM input'!$AA$7,0, O818+O870+O922)","v":0},{"$f":"IF(COUNT($H818:P818)>'RFM input'!$AA$7,0, P818+P870+P922)","v":0},{"$f":"IF(COUNT($H818:Q818)>'RFM input'!$AA$7,0, Q818+Q870+Q922)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!I56","v":0},0,0,0,{"$f":"IF(COUNT($H819:J819)>'RFM input'!$AA$7,0, J819+J871+J923)","v":0},{"$f":"IF(COUNT($H819:K819)>'RFM input'!$AA$7,0, K819+K871+K923)","v":0},{"$f":"IF(COUNT($H819:L819)>'RFM input'!$AA$7,0, L819+L871+L923)","v":0},{"$f":"IF(COUNT($H819:M819)>'RFM input'!$AA$7,0, M819+M871+M923)","v":0},{"$f":"IF(COUNT($H819:N819)>'RFM input'!$AA$7,0, N819+N871+N923)","v":0},{"$f":"IF(COUNT($H819:O819)>'RFM input'!$AA$7,0, O819+O871+O923)","v":0},{"$f":"IF(COUNT($H819:P819)>'RFM input'!$AA$7,0, P819+P871+P923)","v":0},{"$f":"IF(COUNT($H819:Q819)>'RFM input'!$AA$7,0, Q819+Q871+Q923)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G822:G871)","v":60},{"$f":"SUM(H822:H871)","v":29.789265541768376},29.851275229251094,29.674985988945224,29.716157221282842,29.716157221282835,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RFM input'!M7","v":20},{"$f":"H12*H$7","v":10.272160531644268},{"$f":"I12*I$7","v":10.293543182500377},10.232753789291456,10.246950765959602,10.246950765959598,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RFM input'!M8","v":20},{"$f":"H13*H$7","v":9.2449444784798409},9.2641888642503396,9.2094784103623084,9.2222556893636405,9.2222556893636387,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RFM input'!M9","v":20},{"$f":"H14*H$7","v":10.272160531644268},10.293543182500377,10.232753789291456,10.246950765959602,10.246950765959598,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":0},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":0},null,null,{"$f":"'RFM input'!M11","v":0},{"$f":"H16*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RFM input'!M12","v":0},{"$f":"H17*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RFM input'!M13","v":0},{"$f":"H18*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RFM input'!M14","v":0},{"$f":"H19*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$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":0},null,null,{"$f":"'RFM input'!M36","v":0},{"$f":"H41*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!M37","v":0},{"$f":"H42*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!M38","v":0},{"$f":"H43*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!M39","v":0},{"$f":"H44*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!M40","v":0},{"$f":"H45*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!M41","v":0},{"$f":"H46*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!M42","v":0},{"$f":"H47*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!M43","v":0},{"$f":"H48*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!M44","v":0},{"$f":"H49*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!M45","v":0},{"$f":"H50*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!M46","v":0},{"$f":"H51*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!M47","v":0},{"$f":"H52*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!M48","v":0},{"$f":"H53*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!M49","v":0},{"$f":"H54*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!M50","v":0},{"$f":"H55*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!M51","v":0},{"$f":"H56*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!M52","v":0},{"$f":"H57*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!M53","v":0},{"$f":"H58*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!M54","v":0},{"$f":"H59*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!M55","v":0},{"$f":"H60*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!M56","v":0},{"$f":"H61*H$7","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Regulatory Depreciation\"","v":"Nominal Actual Regulatory Depreciation"},null,null,null,{"$f":"SUM(G874:G923)","v":-15},{"$f":"SUM(H874:H923)","v":-10.434212650681268},-1.2977312784019688,-34.579946398875826,-29.155764035012055,-31.207078222264034,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"-'RFM input'!O7","v":-5},{"$f":"H1084+H1136","v":-12.355211748250809},-9.2357304857380491,-22.847308540322789,-21.135410052711674,-22.385469317818178,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"-'RFM input'!O8","v":-5},{"$f":"H1085+H1137","v":-15.971893795323346},-13.834414467210909,-25.047674294687042,-23.995929992440587,-25.321635450108054,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"-'RFM input'!O9","v":-5},{"$f":"H1086+H1138","v":17.892892892892888},21.772413674546989,13.315036436133999,15.975576010140202,16.500026545662198,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"-'RFM input'!O10","v":0},{"$f":"H1087+H1139","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"-'RFM input'!O11","v":0},{"$f":"H1088+H1140","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"-'RFM input'!O12","v":0},{"$f":"H1089+H1141","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"-'RFM input'!O13","v":0},{"$f":"H1090+H1142","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"-'RFM input'!O14","v":0},{"$f":"H1091+H1143","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"-'RFM input'!O15","v":0},{"$f":"H1092+H1144","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"-'RFM input'!O16","v":0},{"$f":"H1093+H1145","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"-'RFM input'!O17","v":0},{"$f":"H1094+H1146","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"-'RFM input'!O18","v":0},{"$f":"H1095+H1147","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"-'RFM input'!O19","v":0},{"$f":"H1096+H1148","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"-'RFM input'!O20","v":0},{"$f":"H1097+H1149","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"-'RFM input'!O21","v":0},{"$f":"H1098+H1150","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"-'RFM input'!O22","v":0},{"$f":"H1099+H1151","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"-'RFM input'!O23","v":0},{"$f":"H1100+H1152","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"-'RFM input'!O24","v":0},{"$f":"H1101+H1153","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"-'RFM input'!O25","v":0},{"$f":"H1102+H1154","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"-'RFM input'!O26","v":0},{"$f":"H1103+H1155","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"-'RFM input'!O27","v":0},{"$f":"H1104+H1156","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"-'RFM input'!O28","v":0},{"$f":"H1105+H1157","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"-'RFM input'!O29","v":0},{"$f":"H1106+H1158","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"-'RFM input'!O30","v":0},{"$f":"H1107+H1159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"-'RFM input'!O31","v":0},{"$f":"H1108+H1160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"-'RFM input'!O32","v":0},{"$f":"H1109+H1161","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"-'RFM input'!O33","v":0},{"$f":"H1110+H1162","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"-'RFM input'!O34","v":0},{"$f":"H1111+H1163","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"-'RFM input'!O35","v":0},{"$f":"H1112+H1164","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"-'RFM input'!O36","v":0},{"$f":"H1113+H1165","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"-'RFM input'!O37","v":0},{"$f":"H1114+H1166","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"-'RFM input'!O38","v":0},{"$f":"H1115+H1167","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"-'RFM input'!O39","v":0},{"$f":"H1116+H1168","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"-'RFM input'!O40","v":0},{"$f":"H1117+H1169","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"-'RFM input'!O41","v":0},{"$f":"H1118+H1170","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"-'RFM input'!O42","v":0},{"$f":"H1119+H1171","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"-'RFM input'!O43","v":0},{"$f":"H1120+H1172","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"-'RFM input'!O44","v":0},{"$f":"H1121+H1173","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"-'RFM input'!O45","v":0},{"$f":"H1122+H1174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"-'RFM input'!O46","v":0},{"$f":"H1123+H1175","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"-'RFM input'!O47","v":0},{"$f":"H1124+H1176","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"-'RFM input'!O48","v":0},{"$f":"H1125+H1177","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"-'RFM input'!O49","v":0},{"$f":"H1126+H1178","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"-'RFM input'!O50","v":0},{"$f":"H1127+H1179","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"-'RFM input'!O51","v":0},{"$f":"H1128+H1180","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"-'RFM input'!O52","v":0},{"$f":"H1129+H1181","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"-'RFM input'!O53","v":0},{"$f":"H1130+H1182","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"-'RFM input'!O54","v":0},{"$f":"H1131+H1183","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"-'RFM input'!O55","v":0},{"$f":"H1132+H1184","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"-'RFM input'!O56","v":0},{"$f":"H1133+H1185","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G926:G975)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RFM input'!Q7","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RFM input'!Q8","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RFM input'!Q9","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RFM input'!Q10","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RFM input'!Q11","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RFM input'!Q12","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RFM input'!Q13","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$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,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!Q36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!Q37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!Q38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!Q39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!Q40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!Q41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!Q42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!Q43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!Q44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!Q45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!Q46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!Q47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!Q48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!Q49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!Q50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!Q51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!Q52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!Q53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!Q54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!Q55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!Q56","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G978:G1027)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RFM input'!S7","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RFM input'!S8","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RFM input'!S9","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RFM input'!S10","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RFM input'!S11","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RFM input'!S12","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RFM input'!S13","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RFM input'!S14","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RFM input'!S15","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RFM input'!S16","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RFM input'!S17","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RFM input'!S18","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RFM input'!S19","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RFM input'!S20","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RFM input'!S21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!S22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!S23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!S24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!S25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!S26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!S27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!S28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!S29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!S30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!S31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!S32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!S33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!S34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!S35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!S36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!S37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!S38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!S39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!S40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!S41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!S42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!S43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!S44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!S45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!S46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!S47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!S48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!S49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!S50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!S51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!S52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!S53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!S54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!S55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!S56","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G1030:G1079)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RFM input'!U7","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RFM input'!U8","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RFM input'!U9","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RFM input'!U10","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RFM input'!U11","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RFM input'!U12","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RFM input'!U13","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RFM input'!U14","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RFM input'!U15","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RFM input'!U16","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RFM input'!U17","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RFM input'!U18","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RFM input'!U19","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RFM input'!U20","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RFM input'!U21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!U22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!U23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!U24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!U25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!U26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!U27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!U28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!U29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!U30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!U31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!U32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!U33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!U34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!U35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!U36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!U37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!U38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!U39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!U40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!U41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!U42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!U43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!U44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!U45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!U46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!U47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!U48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!U49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!U50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!U51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!U52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!U53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!U54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!U55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!U56","v":0}]
[]
[]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Straight-line Depreciation\"","v":"Nominal Actual Straight-line Depreciation"},null,null,null,{"$f":"SUM(G1084:G1133)","v":-54.615166949632517},{"$f":"SUM(H1084:H1133)","v":-74.122901339369946},-76.425320718570532,-79.114636039290474,-80.91583676365218,-82.978358814629559,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"-(G1136-G874)","v":-20.846066779853007},{"$f":"H$128*H$7","v":-37.755612148651203},{"$f":"I$128*I$7","v":-38.911031719626529},-40.262905588645964,-41.16261418729416,-42.194904266665624,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,-17.676853423882406,{"$f":"H$141*H$7","v":-36.367289190718736},-37.514288998944011,-38.851730450644517,-39.753222576358013,-40.783454547963942,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,-16.092246745897107,{"$f":"H$154*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":0},null,null,0,{"$f":"H$167*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":0},null,null,0,{"$f":"H$180*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":0},null,null,0,{"$f":"H$193*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":0},null,null,0,{"$f":"H$206*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":0},null,null,0,{"$f":"H$219*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$232*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$245*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$258*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$271*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$284*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$297*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$310*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$323*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$336*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$349*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$362*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$375*H$7","v":0},{"$f":"I$375*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,{"$f":"H$388*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$401*H$7","v":0},{"$f":"I$401*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,{"$f":"H$414*H$7","v":0},{"$f":"I$414*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$414*Q$7","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,{"$f":"H$427*H$7","v":0},{"$f":"I$427*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$427*Q$7","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,{"$f":"H$440*H$7","v":0},{"$f":"I$440*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$440*Q$7","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,{"$f":"H$453*H$7","v":0},{"$f":"I$453*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,{"$f":"H$466*H$7","v":0},{"$f":"I$466*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,{"$f":"H$479*H$7","v":0},{"$f":"I$479*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,{"$f":"H$492*H$7","v":0},{"$f":"I$492*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,{"$f":"H$505*H$7","v":0},{"$f":"I$505*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$505*Q$7","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,{"$f":"H$518*H$7","v":0},{"$f":"I$518*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,{"$f":"H$531*H$7","v":0},{"$f":"I$531*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,{"$f":"H$544*H$7","v":0},{"$f":"I$544*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,{"$f":"H$557*H$7","v":0},{"$f":"I$557*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,{"$f":"H$570*H$7","v":0},{"$f":"I$570*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,{"$f":"H$583*H$7","v":0},{"$f":"I$583*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,{"$f":"H$596*H$7","v":0},{"$f":"I$596*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,{"$f":"H$609*H$7","v":0},{"$f":"I$609*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,{"$f":"H$622*H$7","v":0},{"$f":"I$622*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,{"$f":"H$635*H$7","v":0},{"$f":"I$635*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,{"$f":"H$648*H$7","v":0},{"$f":"I$648*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,{"$f":"H$661*H$7","v":0},{"$f":"I$661*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,{"$f":"H$674*H$7","v":0},{"$f":"I$674*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,{"$f":"H$687*H$7","v":0},{"$f":"I$687*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,{"$f":"H$700*H$7","v":0},{"$f":"I$700*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,{"$f":"H$713*H$7","v":0},{"$f":"I$713*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,{"$f":"H$726*H$7","v":0},{"$f":"I$726*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,{"$f":"H$739*H$7","v":0},{"$f":"I$739*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,{"$f":"H$752*H$7","v":0},{"$f":"I$752*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,{"$f":"H$765*H$7","v":0},{"$f":"I$765*I$7","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Actual Inflation on Opening RAB",null,null,null,{"$f":"SUM(G1136:G1185)","v":39.615166949632517},{"$f":"SUM(H1136:H1185)","v":63.688688688688671},75.127589440168578,44.534689640414648,51.760072728640111,51.771280592365528,{"$f":"SUM(M1136:M1185)","v":0},0,0,0,{"$f":"SUM(Q1136:Q1185)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"G770*G$6","v":15.846066779853007},{"$f":"H770*H$6","v":25.400400400400393},29.675301233888479,17.415597048323175,{"$f":"IF(COUNT($H1136:J1136)>='RFM input'!$AA$7,0,K770*K$6)","v":20.027204134582487},{"$f":"IF(COUNT($H1136:K1136)>='RFM input'!$AA$7,0,L770*L$6)","v":19.809434948847446},{"$f":"IF(COUNT($H1136:L1136)>='RFM input'!$AA$7,0,M770*M$6)","v":0},{"$f":"IF(COUNT($H1136:M1136)>='RFM input'!$AA$7,0,N770*N$6)","v":0},{"$f":"IF(COUNT($H1136:N1136)>='RFM input'!$AA$7,0,O770*O$6)","v":0},{"$f":"IF(COUNT($H1136:O1136)>='RFM input'!$AA$7,0,P770*P$6)","v":0},{"$f":"IF(COUNT($H1136:P1136)>='RFM input'!$AA$7,0,Q770*Q$6)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,12.676853423882406,20.39539539539539,23.679874531733102,13.804056155957475,{"$f":"IF(COUNT($H1137:J1137)>='RFM input'!$AA$7,0,K771*K$6)","v":15.757292583917424},{"$f":"IF(COUNT($H1137:K1137)>='RFM input'!$AA$7,0,L771*L$6)","v":15.461819097855887},{"$f":"IF(COUNT($H1137:L1137)>='RFM input'!$AA$7,0,M771*M$6)","v":0},{"$f":"IF(COUNT($H1137:M1137)>='RFM input'!$AA$7,0,N771*N$6)","v":0},{"$f":"IF(COUNT($H1137:N1137)>='RFM input'!$AA$7,0,O771*O$6)","v":0},{"$f":"IF(COUNT($H1137:O1137)>='RFM input'!$AA$7,0,P771*P$6)","v":0},{"$f":"IF(COUNT($H1137:P1137)>='RFM input'!$AA$7,0,Q771*Q$6)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,11.092246745897105,17.892892892892888,21.772413674546989,13.315036436133999,{"$f":"IF(COUNT($H1138:J1138)>='RFM input'!$AA$7,0,K772*K$6)","v":15.975576010140202},{"$f":"IF(COUNT($H1138:K1138)>='RFM input'!$AA$7,0,L772*L$6)","v":16.500026545662198},{"$f":"IF(COUNT($H1138:L1138)>='RFM input'!$AA$7,0,M772*M$6)","v":0},{"$f":"IF(COUNT($H1138:M1138)>='RFM input'!$AA$7,0,N772*N$6)","v":0},{"$f":"IF(COUNT($H1138:N1138)>='RFM input'!$AA$7,0,O772*O$6)","v":0},{"$f":"IF(COUNT($H1138:O1138)>='RFM input'!$AA$7,0,P772*P$6)","v":0},{"$f":"IF(COUNT($H1138:P1138)>='RFM input'!$AA$7,0,Q772*Q$6)","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1139:J1139)>='RFM input'!$AA$7,0,K773*K$6)","v":0},{"$f":"IF(COUNT($H1139:K1139)>='RFM input'!$AA$7,0,L773*L$6)","v":0},{"$f":"IF(COUNT($H1139:L1139)>='RFM input'!$AA$7,0,M773*M$6)","v":0},{"$f":"IF(COUNT($H1139:M1139)>='RFM input'!$AA$7,0,N773*N$6)","v":0},{"$f":"IF(COUNT($H1139:N1139)>='RFM input'!$AA$7,0,O773*O$6)","v":0},{"$f":"IF(COUNT($H1139:O1139)>='RFM input'!$AA$7,0,P773*P$6)","v":0},{"$f":"IF(COUNT($H1139:P1139)>='RFM input'!$AA$7,0,Q773*Q$6)","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1140:J1140)>='RFM input'!$AA$7,0,K774*K$6)","v":0},{"$f":"IF(COUNT($H1140:K1140)>='RFM input'!$AA$7,0,L774*L$6)","v":0},{"$f":"IF(COUNT($H1140:L1140)>='RFM input'!$AA$7,0,M774*M$6)","v":0},{"$f":"IF(COUNT($H1140:M1140)>='RFM input'!$AA$7,0,N774*N$6)","v":0},{"$f":"IF(COUNT($H1140:N1140)>='RFM input'!$AA$7,0,O774*O$6)","v":0},{"$f":"IF(COUNT($H1140:O1140)>='RFM input'!$AA$7,0,P774*P$6)","v":0},{"$f":"IF(COUNT($H1140:P1140)>='RFM input'!$AA$7,0,Q774*Q$6)","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1141:J1141)>='RFM input'!$AA$7,0,K775*K$6)","v":0},{"$f":"IF(COUNT($H1141:K1141)>='RFM input'!$AA$7,0,L775*L$6)","v":0},{"$f":"IF(COUNT($H1141:L1141)>='RFM input'!$AA$7,0,M775*M$6)","v":0},{"$f":"IF(COUNT($H1141:M1141)>='RFM input'!$AA$7,0,N775*N$6)","v":0},{"$f":"IF(COUNT($H1141:N1141)>='RFM input'!$AA$7,0,O775*O$6)","v":0},{"$f":"IF(COUNT($H1141:O1141)>='RFM input'!$AA$7,0,P775*P$6)","v":0},{"$f":"IF(COUNT($H1141:P1141)>='RFM input'!$AA$7,0,Q775*Q$6)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1142:J1142)>='RFM input'!$AA$7,0,K776*K$6)","v":0},{"$f":"IF(COUNT($H1142:K1142)>='RFM input'!$AA$7,0,L776*L$6)","v":0},{"$f":"IF(COUNT($H1142:L1142)>='RFM input'!$AA$7,0,M776*M$6)","v":0},{"$f":"IF(COUNT($H1142:M1142)>='RFM input'!$AA$7,0,N776*N$6)","v":0},{"$f":"IF(COUNT($H1142:N1142)>='RFM input'!$AA$7,0,O776*O$6)","v":0},{"$f":"IF(COUNT($H1142:O1142)>='RFM input'!$AA$7,0,P776*P$6)","v":0},{"$f":"IF(COUNT($H1142:P1142)>='RFM input'!$AA$7,0,Q776*Q$6)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1143:J1143)>='RFM input'!$AA$7,0,K777*K$6)","v":0},{"$f":"IF(COUNT($H1143:K1143)>='RFM input'!$AA$7,0,L777*L$6)","v":0},{"$f":"IF(COUNT($H1143:L1143)>='RFM input'!$AA$7,0,M777*M$6)","v":0},{"$f":"IF(COUNT($H1143:M1143)>='RFM input'!$AA$7,0,N777*N$6)","v":0},{"$f":"IF(COUNT($H1143:N1143)>='RFM input'!$AA$7,0,O777*O$6)","v":0},{"$f":"IF(COUNT($H1143:O1143)>='RFM input'!$AA$7,0,P777*P$6)","v":0},{"$f":"IF(COUNT($H1143:P1143)>='RFM input'!$AA$7,0,Q777*Q$6)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1144:J1144)>='RFM input'!$AA$7,0,K778*K$6)","v":0},{"$f":"IF(COUNT($H1144:K1144)>='RFM input'!$AA$7,0,L778*L$6)","v":0},{"$f":"IF(COUNT($H1144:L1144)>='RFM input'!$AA$7,0,M778*M$6)","v":0},{"$f":"IF(COUNT($H1144:M1144)>='RFM input'!$AA$7,0,N778*N$6)","v":0},{"$f":"IF(COUNT($H1144:N1144)>='RFM input'!$AA$7,0,O778*O$6)","v":0},{"$f":"IF(COUNT($H1144:O1144)>='RFM input'!$AA$7,0,P778*P$6)","v":0},{"$f":"IF(COUNT($H1144:P1144)>='RFM input'!$AA$7,0,Q778*Q$6)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1145:J1145)>='RFM input'!$AA$7,0,K779*K$6)","v":0},{"$f":"IF(COUNT($H1145:K1145)>='RFM input'!$AA$7,0,L779*L$6)","v":0},{"$f":"IF(COUNT($H1145:L1145)>='RFM input'!$AA$7,0,M779*M$6)","v":0},{"$f":"IF(COUNT($H1145:M1145)>='RFM input'!$AA$7,0,N779*N$6)","v":0},{"$f":"IF(COUNT($H1145:N1145)>='RFM input'!$AA$7,0,O779*O$6)","v":0},{"$f":"IF(COUNT($H1145:O1145)>='RFM input'!$AA$7,0,P779*P$6)","v":0},{"$f":"IF(COUNT($H1145:P1145)>='RFM input'!$AA$7,0,Q779*Q$6)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"G780*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1146:J1146)>='RFM input'!$AA$7,0,K780*K$6)","v":0},{"$f":"IF(COUNT($H1146:K1146)>='RFM input'!$AA$7,0,L780*L$6)","v":0},{"$f":"IF(COUNT($H1146:L1146)>='RFM input'!$AA$7,0,M780*M$6)","v":0},{"$f":"IF(COUNT($H1146:M1146)>='RFM input'!$AA$7,0,N780*N$6)","v":0},{"$f":"IF(COUNT($H1146:N1146)>='RFM input'!$AA$7,0,O780*O$6)","v":0},{"$f":"IF(COUNT($H1146:O1146)>='RFM input'!$AA$7,0,P780*P$6)","v":0},{"$f":"IF(COUNT($H1146:P1146)>='RFM input'!$AA$7,0,Q780*Q$6)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1147:J1147)>='RFM input'!$AA$7,0,K781*K$6)","v":0},{"$f":"IF(COUNT($H1147:K1147)>='RFM input'!$AA$7,0,L781*L$6)","v":0},{"$f":"IF(COUNT($H1147:L1147)>='RFM input'!$AA$7,0,M781*M$6)","v":0},{"$f":"IF(COUNT($H1147:M1147)>='RFM input'!$AA$7,0,N781*N$6)","v":0},{"$f":"IF(COUNT($H1147:N1147)>='RFM input'!$AA$7,0,O781*O$6)","v":0},{"$f":"IF(COUNT($H1147:O1147)>='RFM input'!$AA$7,0,P781*P$6)","v":0},{"$f":"IF(COUNT($H1147:P1147)>='RFM input'!$AA$7,0,Q781*Q$6)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1148:J1148)>='RFM input'!$AA$7,0,K782*K$6)","v":0},{"$f":"IF(COUNT($H1148:K1148)>='RFM input'!$AA$7,0,L782*L$6)","v":0},{"$f":"IF(COUNT($H1148:L1148)>='RFM input'!$AA$7,0,M782*M$6)","v":0},{"$f":"IF(COUNT($H1148:M1148)>='RFM input'!$AA$7,0,N782*N$6)","v":0},{"$f":"IF(COUNT($H1148:N1148)>='RFM input'!$AA$7,0,O782*O$6)","v":0},{"$f":"IF(COUNT($H1148:O1148)>='RFM input'!$AA$7,0,P782*P$6)","v":0},{"$f":"IF(COUNT($H1148:P1148)>='RFM input'!$AA$7,0,Q782*Q$6)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1149:J1149)>='RFM input'!$AA$7,0,K783*K$6)","v":0},{"$f":"IF(COUNT($H1149:K1149)>='RFM input'!$AA$7,0,L783*L$6)","v":0},{"$f":"IF(COUNT($H1149:L1149)>='RFM input'!$AA$7,0,M783*M$6)","v":0},{"$f":"IF(COUNT($H1149:M1149)>='RFM input'!$AA$7,0,N783*N$6)","v":0},{"$f":"IF(COUNT($H1149:N1149)>='RFM input'!$AA$7,0,O783*O$6)","v":0},{"$f":"IF(COUNT($H1149:O1149)>='RFM input'!$AA$7,0,P783*P$6)","v":0},{"$f":"IF(COUNT($H1149:P1149)>='RFM input'!$AA$7,0,Q783*Q$6)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1150:J1150)>='RFM input'!$AA$7,0,K784*K$6)","v":0},{"$f":"IF(COUNT($H1150:K1150)>='RFM input'!$AA$7,0,L784*L$6)","v":0},{"$f":"IF(COUNT($H1150:L1150)>='RFM input'!$AA$7,0,M784*M$6)","v":0},{"$f":"IF(COUNT($H1150:M1150)>='RFM input'!$AA$7,0,N784*N$6)","v":0},{"$f":"IF(COUNT($H1150:N1150)>='RFM input'!$AA$7,0,O784*O$6)","v":0},{"$f":"IF(COUNT($H1150:O1150)>='RFM input'!$AA$7,0,P784*P$6)","v":0},{"$f":"IF(COUNT($H1150:P1150)>='RFM input'!$AA$7,0,Q784*Q$6)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1151:J1151)>='RFM input'!$AA$7,0,K785*K$6)","v":0},{"$f":"IF(COUNT($H1151:K1151)>='RFM input'!$AA$7,0,L785*L$6)","v":0},{"$f":"IF(COUNT($H1151:L1151)>='RFM input'!$AA$7,0,M785*M$6)","v":0},{"$f":"IF(COUNT($H1151:M1151)>='RFM input'!$AA$7,0,N785*N$6)","v":0},{"$f":"IF(COUNT($H1151:N1151)>='RFM input'!$AA$7,0,O785*O$6)","v":0},{"$f":"IF(COUNT($H1151:O1151)>='RFM input'!$AA$7,0,P785*P$6)","v":0},{"$f":"IF(COUNT($H1151:P1151)>='RFM input'!$AA$7,0,Q785*Q$6)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1152:J1152)>='RFM input'!$AA$7,0,K786*K$6)","v":0},{"$f":"IF(COUNT($H1152:K1152)>='RFM input'!$AA$7,0,L786*L$6)","v":0},{"$f":"IF(COUNT($H1152:L1152)>='RFM input'!$AA$7,0,M786*M$6)","v":0},{"$f":"IF(COUNT($H1152:M1152)>='RFM input'!$AA$7,0,N786*N$6)","v":0},{"$f":"IF(COUNT($H1152:N1152)>='RFM input'!$AA$7,0,O786*O$6)","v":0},{"$f":"IF(COUNT($H1152:O1152)>='RFM input'!$AA$7,0,P786*P$6)","v":0},{"$f":"IF(COUNT($H1152:P1152)>='RFM input'!$AA$7,0,Q786*Q$6)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1153:J1153)>='RFM input'!$AA$7,0,K787*K$6)","v":0},{"$f":"IF(COUNT($H1153:K1153)>='RFM input'!$AA$7,0,L787*L$6)","v":0},{"$f":"IF(COUNT($H1153:L1153)>='RFM input'!$AA$7,0,M787*M$6)","v":0},{"$f":"IF(COUNT($H1153:M1153)>='RFM input'!$AA$7,0,N787*N$6)","v":0},{"$f":"IF(COUNT($H1153:N1153)>='RFM input'!$AA$7,0,O787*O$6)","v":0},{"$f":"IF(COUNT($H1153:O1153)>='RFM input'!$AA$7,0,P787*P$6)","v":0},{"$f":"IF(COUNT($H1153:P1153)>='RFM input'!$AA$7,0,Q787*Q$6)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1154:J1154)>='RFM input'!$AA$7,0,K788*K$6)","v":0},{"$f":"IF(COUNT($H1154:K1154)>='RFM input'!$AA$7,0,L788*L$6)","v":0},{"$f":"IF(COUNT($H1154:L1154)>='RFM input'!$AA$7,0,M788*M$6)","v":0},{"$f":"IF(COUNT($H1154:M1154)>='RFM input'!$AA$7,0,N788*N$6)","v":0},{"$f":"IF(COUNT($H1154:N1154)>='RFM input'!$AA$7,0,O788*O$6)","v":0},{"$f":"IF(COUNT($H1154:O1154)>='RFM input'!$AA$7,0,P788*P$6)","v":0},{"$f":"IF(COUNT($H1154:P1154)>='RFM input'!$AA$7,0,Q788*Q$6)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1155:J1155)>='RFM input'!$AA$7,0,K789*K$6)","v":0},{"$f":"IF(COUNT($H1155:K1155)>='RFM input'!$AA$7,0,L789*L$6)","v":0},{"$f":"IF(COUNT($H1155:L1155)>='RFM input'!$AA$7,0,M789*M$6)","v":0},{"$f":"IF(COUNT($H1155:M1155)>='RFM input'!$AA$7,0,N789*N$6)","v":0},{"$f":"IF(COUNT($H1155:N1155)>='RFM input'!$AA$7,0,O789*O$6)","v":0},{"$f":"IF(COUNT($H1155:O1155)>='RFM input'!$AA$7,0,P789*P$6)","v":0},{"$f":"IF(COUNT($H1155:P1155)>='RFM input'!$AA$7,0,Q789*Q$6)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"G790*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1156:J1156)>='RFM input'!$AA$7,0,K790*K$6)","v":0},{"$f":"IF(COUNT($H1156:K1156)>='RFM input'!$AA$7,0,L790*L$6)","v":0},{"$f":"IF(COUNT($H1156:L1156)>='RFM input'!$AA$7,0,M790*M$6)","v":0},{"$f":"IF(COUNT($H1156:M1156)>='RFM input'!$AA$7,0,N790*N$6)","v":0},{"$f":"IF(COUNT($H1156:N1156)>='RFM input'!$AA$7,0,O790*O$6)","v":0},{"$f":"IF(COUNT($H1156:O1156)>='RFM input'!$AA$7,0,P790*P$6)","v":0},{"$f":"IF(COUNT($H1156:P1156)>='RFM input'!$AA$7,0,Q790*Q$6)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1157:J1157)>='RFM input'!$AA$7,0,K791*K$6)","v":0},{"$f":"IF(COUNT($H1157:K1157)>='RFM input'!$AA$7,0,L791*L$6)","v":0},{"$f":"IF(COUNT($H1157:L1157)>='RFM input'!$AA$7,0,M791*M$6)","v":0},{"$f":"IF(COUNT($H1157:M1157)>='RFM input'!$AA$7,0,N791*N$6)","v":0},{"$f":"IF(COUNT($H1157:N1157)>='RFM input'!$AA$7,0,O791*O$6)","v":0},{"$f":"IF(COUNT($H1157:O1157)>='RFM input'!$AA$7,0,P791*P$6)","v":0},{"$f":"IF(COUNT($H1157:P1157)>='RFM input'!$AA$7,0,Q791*Q$6)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1158:J1158)>='RFM input'!$AA$7,0,K792*K$6)","v":0},{"$f":"IF(COUNT($H1158:K1158)>='RFM input'!$AA$7,0,L792*L$6)","v":0},{"$f":"IF(COUNT($H1158:L1158)>='RFM input'!$AA$7,0,M792*M$6)","v":0},{"$f":"IF(COUNT($H1158:M1158)>='RFM input'!$AA$7,0,N792*N$6)","v":0},{"$f":"IF(COUNT($H1158:N1158)>='RFM input'!$AA$7,0,O792*O$6)","v":0},{"$f":"IF(COUNT($H1158:O1158)>='RFM input'!$AA$7,0,P792*P$6)","v":0},{"$f":"IF(COUNT($H1158:P1158)>='RFM input'!$AA$7,0,Q792*Q$6)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1159:J1159)>='RFM input'!$AA$7,0,K793*K$6)","v":0},{"$f":"IF(COUNT($H1159:K1159)>='RFM input'!$AA$7,0,L793*L$6)","v":0},{"$f":"IF(COUNT($H1159:L1159)>='RFM input'!$AA$7,0,M793*M$6)","v":0},{"$f":"IF(COUNT($H1159:M1159)>='RFM input'!$AA$7,0,N793*N$6)","v":0},{"$f":"IF(COUNT($H1159:N1159)>='RFM input'!$AA$7,0,O793*O$6)","v":0},{"$f":"IF(COUNT($H1159:O1159)>='RFM input'!$AA$7,0,P793*P$6)","v":0},{"$f":"IF(COUNT($H1159:P1159)>='RFM input'!$AA$7,0,Q793*Q$6)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1160:J1160)>='RFM input'!$AA$7,0,K794*K$6)","v":0},{"$f":"IF(COUNT($H1160:K1160)>='RFM input'!$AA$7,0,L794*L$6)","v":0},{"$f":"IF(COUNT($H1160:L1160)>='RFM input'!$AA$7,0,M794*M$6)","v":0},{"$f":"IF(COUNT($H1160:M1160)>='RFM input'!$AA$7,0,N794*N$6)","v":0},{"$f":"IF(COUNT($H1160:N1160)>='RFM input'!$AA$7,0,O794*O$6)","v":0},{"$f":"IF(COUNT($H1160:O1160)>='RFM input'!$AA$7,0,P794*P$6)","v":0},{"$f":"IF(COUNT($H1160:P1160)>='RFM input'!$AA$7,0,Q794*Q$6)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1161:J1161)>='RFM input'!$AA$7,0,K795*K$6)","v":0},{"$f":"IF(COUNT($H1161:K1161)>='RFM input'!$AA$7,0,L795*L$6)","v":0},{"$f":"IF(COUNT($H1161:L1161)>='RFM input'!$AA$7,0,M795*M$6)","v":0},{"$f":"IF(COUNT($H1161:M1161)>='RFM input'!$AA$7,0,N795*N$6)","v":0},{"$f":"IF(COUNT($H1161:N1161)>='RFM input'!$AA$7,0,O795*O$6)","v":0},{"$f":"IF(COUNT($H1161:O1161)>='RFM input'!$AA$7,0,P795*P$6)","v":0},{"$f":"IF(COUNT($H1161:P1161)>='RFM input'!$AA$7,0,Q795*Q$6)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1162:J1162)>='RFM input'!$AA$7,0,K796*K$6)","v":0},{"$f":"IF(COUNT($H1162:K1162)>='RFM input'!$AA$7,0,L796*L$6)","v":0},{"$f":"IF(COUNT($H1162:L1162)>='RFM input'!$AA$7,0,M796*M$6)","v":0},{"$f":"IF(COUNT($H1162:M1162)>='RFM input'!$AA$7,0,N796*N$6)","v":0},{"$f":"IF(COUNT($H1162:N1162)>='RFM input'!$AA$7,0,O796*O$6)","v":0},{"$f":"IF(COUNT($H1162:O1162)>='RFM input'!$AA$7,0,P796*P$6)","v":0},{"$f":"IF(COUNT($H1162:P1162)>='RFM input'!$AA$7,0,Q796*Q$6)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1163:J1163)>='RFM input'!$AA$7,0,K797*K$6)","v":0},{"$f":"IF(COUNT($H1163:K1163)>='RFM input'!$AA$7,0,L797*L$6)","v":0},{"$f":"IF(COUNT($H1163:L1163)>='RFM input'!$AA$7,0,M797*M$6)","v":0},{"$f":"IF(COUNT($H1163:M1163)>='RFM input'!$AA$7,0,N797*N$6)","v":0},{"$f":"IF(COUNT($H1163:N1163)>='RFM input'!$AA$7,0,O797*O$6)","v":0},{"$f":"IF(COUNT($H1163:O1163)>='RFM input'!$AA$7,0,P797*P$6)","v":0},{"$f":"IF(COUNT($H1163:P1163)>='RFM input'!$AA$7,0,Q797*Q$6)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1164:J1164)>='RFM input'!$AA$7,0,K798*K$6)","v":0},{"$f":"IF(COUNT($H1164:K1164)>='RFM input'!$AA$7,0,L798*L$6)","v":0},{"$f":"IF(COUNT($H1164:L1164)>='RFM input'!$AA$7,0,M798*M$6)","v":0},{"$f":"IF(COUNT($H1164:M1164)>='RFM input'!$AA$7,0,N798*N$6)","v":0},{"$f":"IF(COUNT($H1164:N1164)>='RFM input'!$AA$7,0,O798*O$6)","v":0},{"$f":"IF(COUNT($H1164:O1164)>='RFM input'!$AA$7,0,P798*P$6)","v":0},{"$f":"IF(COUNT($H1164:P1164)>='RFM input'!$AA$7,0,Q798*Q$6)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"G799*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1165:J1165)>='RFM input'!$AA$7,0,K799*K$6)","v":0},{"$f":"IF(COUNT($H1165:K1165)>='RFM input'!$AA$7,0,L799*L$6)","v":0},{"$f":"IF(COUNT($H1165:L1165)>='RFM input'!$AA$7,0,M799*M$6)","v":0},{"$f":"IF(COUNT($H1165:M1165)>='RFM input'!$AA$7,0,N799*N$6)","v":0},{"$f":"IF(COUNT($H1165:N1165)>='RFM input'!$AA$7,0,O799*O$6)","v":0},{"$f":"IF(COUNT($H1165:O1165)>='RFM input'!$AA$7,0,P799*P$6)","v":0},{"$f":"IF(COUNT($H1165:P1165)>='RFM input'!$AA$7,0,Q799*Q$6)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1166:J1166)>='RFM input'!$AA$7,0,K800*K$6)","v":0},{"$f":"IF(COUNT($H1166:K1166)>='RFM input'!$AA$7,0,L800*L$6)","v":0},{"$f":"IF(COUNT($H1166:L1166)>='RFM input'!$AA$7,0,M800*M$6)","v":0},{"$f":"IF(COUNT($H1166:M1166)>='RFM input'!$AA$7,0,N800*N$6)","v":0},{"$f":"IF(COUNT($H1166:N1166)>='RFM input'!$AA$7,0,O800*O$6)","v":0},{"$f":"IF(COUNT($H1166:O1166)>='RFM input'!$AA$7,0,P800*P$6)","v":0},{"$f":"IF(COUNT($H1166:P1166)>='RFM input'!$AA$7,0,Q800*Q$6)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1167:J1167)>='RFM input'!$AA$7,0,K801*K$6)","v":0},{"$f":"IF(COUNT($H1167:K1167)>='RFM input'!$AA$7,0,L801*L$6)","v":0},{"$f":"IF(COUNT($H1167:L1167)>='RFM input'!$AA$7,0,M801*M$6)","v":0},{"$f":"IF(COUNT($H1167:M1167)>='RFM input'!$AA$7,0,N801*N$6)","v":0},{"$f":"IF(COUNT($H1167:N1167)>='RFM input'!$AA$7,0,O801*O$6)","v":0},{"$f":"IF(COUNT($H1167:O1167)>='RFM input'!$AA$7,0,P801*P$6)","v":0},{"$f":"IF(COUNT($H1167:P1167)>='RFM input'!$AA$7,0,Q801*Q$6)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1168:J1168)>='RFM input'!$AA$7,0,K802*K$6)","v":0},{"$f":"IF(COUNT($H1168:K1168)>='RFM input'!$AA$7,0,L802*L$6)","v":0},{"$f":"IF(COUNT($H1168:L1168)>='RFM input'!$AA$7,0,M802*M$6)","v":0},{"$f":"IF(COUNT($H1168:M1168)>='RFM input'!$AA$7,0,N802*N$6)","v":0},{"$f":"IF(COUNT($H1168:N1168)>='RFM input'!$AA$7,0,O802*O$6)","v":0},{"$f":"IF(COUNT($H1168:O1168)>='RFM input'!$AA$7,0,P802*P$6)","v":0},{"$f":"IF(COUNT($H1168:P1168)>='RFM input'!$AA$7,0,Q802*Q$6)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1169:J1169)>='RFM input'!$AA$7,0,K803*K$6)","v":0},{"$f":"IF(COUNT($H1169:K1169)>='RFM input'!$AA$7,0,L803*L$6)","v":0},{"$f":"IF(COUNT($H1169:L1169)>='RFM input'!$AA$7,0,M803*M$6)","v":0},{"$f":"IF(COUNT($H1169:M1169)>='RFM input'!$AA$7,0,N803*N$6)","v":0},{"$f":"IF(COUNT($H1169:N1169)>='RFM input'!$AA$7,0,O803*O$6)","v":0},{"$f":"IF(COUNT($H1169:O1169)>='RFM input'!$AA$7,0,P803*P$6)","v":0},{"$f":"IF(COUNT($H1169:P1169)>='RFM input'!$AA$7,0,Q803*Q$6)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1170:J1170)>='RFM input'!$AA$7,0,K804*K$6)","v":0},{"$f":"IF(COUNT($H1170:K1170)>='RFM input'!$AA$7,0,L804*L$6)","v":0},{"$f":"IF(COUNT($H1170:L1170)>='RFM input'!$AA$7,0,M804*M$6)","v":0},{"$f":"IF(COUNT($H1170:M1170)>='RFM input'!$AA$7,0,N804*N$6)","v":0},{"$f":"IF(COUNT($H1170:N1170)>='RFM input'!$AA$7,0,O804*O$6)","v":0},{"$f":"IF(COUNT($H1170:O1170)>='RFM input'!$AA$7,0,P804*P$6)","v":0},{"$f":"IF(COUNT($H1170:P1170)>='RFM input'!$AA$7,0,Q804*Q$6)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1171:J1171)>='RFM input'!$AA$7,0,K805*K$6)","v":0},{"$f":"IF(COUNT($H1171:K1171)>='RFM input'!$AA$7,0,L805*L$6)","v":0},{"$f":"IF(COUNT($H1171:L1171)>='RFM input'!$AA$7,0,M805*M$6)","v":0},{"$f":"IF(COUNT($H1171:M1171)>='RFM input'!$AA$7,0,N805*N$6)","v":0},{"$f":"IF(COUNT($H1171:N1171)>='RFM input'!$AA$7,0,O805*O$6)","v":0},{"$f":"IF(COUNT($H1171:O1171)>='RFM input'!$AA$7,0,P805*P$6)","v":0},{"$f":"IF(COUNT($H1171:P1171)>='RFM input'!$AA$7,0,Q805*Q$6)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1172:J1172)>='RFM input'!$AA$7,0,K806*K$6)","v":0},{"$f":"IF(COUNT($H1172:K1172)>='RFM input'!$AA$7,0,L806*L$6)","v":0},{"$f":"IF(COUNT($H1172:L1172)>='RFM input'!$AA$7,0,M806*M$6)","v":0},{"$f":"IF(COUNT($H1172:M1172)>='RFM input'!$AA$7,0,N806*N$6)","v":0},{"$f":"IF(COUNT($H1172:N1172)>='RFM input'!$AA$7,0,O806*O$6)","v":0},{"$f":"IF(COUNT($H1172:O1172)>='RFM input'!$AA$7,0,P806*P$6)","v":0},{"$f":"IF(COUNT($H1172:P1172)>='RFM input'!$AA$7,0,Q806*Q$6)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1173:J1173)>='RFM input'!$AA$7,0,K807*K$6)","v":0},{"$f":"IF(COUNT($H1173:K1173)>='RFM input'!$AA$7,0,L807*L$6)","v":0},{"$f":"IF(COUNT($H1173:L1173)>='RFM input'!$AA$7,0,M807*M$6)","v":0},{"$f":"IF(COUNT($H1173:M1173)>='RFM input'!$AA$7,0,N807*N$6)","v":0},{"$f":"IF(COUNT($H1173:N1173)>='RFM input'!$AA$7,0,O807*O$6)","v":0},{"$f":"IF(COUNT($H1173:O1173)>='RFM input'!$AA$7,0,P807*P$6)","v":0},{"$f":"IF(COUNT($H1173:P1173)>='RFM input'!$AA$7,0,Q807*Q$6)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1174:J1174)>='RFM input'!$AA$7,0,K808*K$6)","v":0},{"$f":"IF(COUNT($H1174:K1174)>='RFM input'!$AA$7,0,L808*L$6)","v":0},{"$f":"IF(COUNT($H1174:L1174)>='RFM input'!$AA$7,0,M808*M$6)","v":0},{"$f":"IF(COUNT($H1174:M1174)>='RFM input'!$AA$7,0,N808*N$6)","v":0},{"$f":"IF(COUNT($H1174:N1174)>='RFM input'!$AA$7,0,O808*O$6)","v":0},{"$f":"IF(COUNT($H1174:O1174)>='RFM input'!$AA$7,0,P808*P$6)","v":0},{"$f":"IF(COUNT($H1174:P1174)>='RFM input'!$AA$7,0,Q808*Q$6)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1175:J1175)>='RFM input'!$AA$7,0,K809*K$6)","v":0},{"$f":"IF(COUNT($H1175:K1175)>='RFM input'!$AA$7,0,L809*L$6)","v":0},{"$f":"IF(COUNT($H1175:L1175)>='RFM input'!$AA$7,0,M809*M$6)","v":0},{"$f":"IF(COUNT($H1175:M1175)>='RFM input'!$AA$7,0,N809*N$6)","v":0},{"$f":"IF(COUNT($H1175:N1175)>='RFM input'!$AA$7,0,O809*O$6)","v":0},{"$f":"IF(COUNT($H1175:O1175)>='RFM input'!$AA$7,0,P809*P$6)","v":0},{"$f":"IF(COUNT($H1175:P1175)>='RFM input'!$AA$7,0,Q809*Q$6)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1176:J1176)>='RFM input'!$AA$7,0,K810*K$6)","v":0},{"$f":"IF(COUNT($H1176:K1176)>='RFM input'!$AA$7,0,L810*L$6)","v":0},{"$f":"IF(COUNT($H1176:L1176)>='RFM input'!$AA$7,0,M810*M$6)","v":0},{"$f":"IF(COUNT($H1176:M1176)>='RFM input'!$AA$7,0,N810*N$6)","v":0},{"$f":"IF(COUNT($H1176:N1176)>='RFM input'!$AA$7,0,O810*O$6)","v":0},{"$f":"IF(COUNT($H1176:O1176)>='RFM input'!$AA$7,0,P810*P$6)","v":0},{"$f":"IF(COUNT($H1176:P1176)>='RFM input'!$AA$7,0,Q810*Q$6)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1177:J1177)>='RFM input'!$AA$7,0,K811*K$6)","v":0},{"$f":"IF(COUNT($H1177:K1177)>='RFM input'!$AA$7,0,L811*L$6)","v":0},{"$f":"IF(COUNT($H1177:L1177)>='RFM input'!$AA$7,0,M811*M$6)","v":0},{"$f":"IF(COUNT($H1177:M1177)>='RFM input'!$AA$7,0,N811*N$6)","v":0},{"$f":"IF(COUNT($H1177:N1177)>='RFM input'!$AA$7,0,O811*O$6)","v":0},{"$f":"IF(COUNT($H1177:O1177)>='RFM input'!$AA$7,0,P811*P$6)","v":0},{"$f":"IF(COUNT($H1177:P1177)>='RFM input'!$AA$7,0,Q811*Q$6)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1178:J1178)>='RFM input'!$AA$7,0,K812*K$6)","v":0},{"$f":"IF(COUNT($H1178:K1178)>='RFM input'!$AA$7,0,L812*L$6)","v":0},{"$f":"IF(COUNT($H1178:L1178)>='RFM input'!$AA$7,0,M812*M$6)","v":0},{"$f":"IF(COUNT($H1178:M1178)>='RFM input'!$AA$7,0,N812*N$6)","v":0},{"$f":"IF(COUNT($H1178:N1178)>='RFM input'!$AA$7,0,O812*O$6)","v":0},{"$f":"IF(COUNT($H1178:O1178)>='RFM input'!$AA$7,0,P812*P$6)","v":0},{"$f":"IF(COUNT($H1178:P1178)>='RFM input'!$AA$7,0,Q812*Q$6)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1179:J1179)>='RFM input'!$AA$7,0,K813*K$6)","v":0},{"$f":"IF(COUNT($H1179:K1179)>='RFM input'!$AA$7,0,L813*L$6)","v":0},{"$f":"IF(COUNT($H1179:L1179)>='RFM input'!$AA$7,0,M813*M$6)","v":0},{"$f":"IF(COUNT($H1179:M1179)>='RFM input'!$AA$7,0,N813*N$6)","v":0},{"$f":"IF(COUNT($H1179:N1179)>='RFM input'!$AA$7,0,O813*O$6)","v":0},{"$f":"IF(COUNT($H1179:O1179)>='RFM input'!$AA$7,0,P813*P$6)","v":0},{"$f":"IF(COUNT($H1179:P1179)>='RFM input'!$AA$7,0,Q813*Q$6)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1180:J1180)>='RFM input'!$AA$7,0,K814*K$6)","v":0},{"$f":"IF(COUNT($H1180:K1180)>='RFM input'!$AA$7,0,L814*L$6)","v":0},{"$f":"IF(COUNT($H1180:L1180)>='RFM input'!$AA$7,0,M814*M$6)","v":0},{"$f":"IF(COUNT($H1180:M1180)>='RFM input'!$AA$7,0,N814*N$6)","v":0},{"$f":"IF(COUNT($H1180:N1180)>='RFM input'!$AA$7,0,O814*O$6)","v":0},{"$f":"IF(COUNT($H1180:O1180)>='RFM input'!$AA$7,0,P814*P$6)","v":0},{"$f":"IF(COUNT($H1180:P1180)>='RFM input'!$AA$7,0,Q814*Q$6)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1181:J1181)>='RFM input'!$AA$7,0,K815*K$6)","v":0},{"$f":"IF(COUNT($H1181:K1181)>='RFM input'!$AA$7,0,L815*L$6)","v":0},{"$f":"IF(COUNT($H1181:L1181)>='RFM input'!$AA$7,0,M815*M$6)","v":0},{"$f":"IF(COUNT($H1181:M1181)>='RFM input'!$AA$7,0,N815*N$6)","v":0},{"$f":"IF(COUNT($H1181:N1181)>='RFM input'!$AA$7,0,O815*O$6)","v":0},{"$f":"IF(COUNT($H1181:O1181)>='RFM input'!$AA$7,0,P815*P$6)","v":0},{"$f":"IF(COUNT($H1181:P1181)>='RFM input'!$AA$7,0,Q815*Q$6)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1182:J1182)>='RFM input'!$AA$7,0,K816*K$6)","v":0},{"$f":"IF(COUNT($H1182:K1182)>='RFM input'!$AA$7,0,L816*L$6)","v":0},{"$f":"IF(COUNT($H1182:L1182)>='RFM input'!$AA$7,0,M816*M$6)","v":0},{"$f":"IF(COUNT($H1182:M1182)>='RFM input'!$AA$7,0,N816*N$6)","v":0},{"$f":"IF(COUNT($H1182:N1182)>='RFM input'!$AA$7,0,O816*O$6)","v":0},{"$f":"IF(COUNT($H1182:O1182)>='RFM input'!$AA$7,0,P816*P$6)","v":0},{"$f":"IF(COUNT($H1182:P1182)>='RFM input'!$AA$7,0,Q816*Q$6)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1183:J1183)>='RFM input'!$AA$7,0,K817*K$6)","v":0},{"$f":"IF(COUNT($H1183:K1183)>='RFM input'!$AA$7,0,L817*L$6)","v":0},{"$f":"IF(COUNT($H1183:L1183)>='RFM input'!$AA$7,0,M817*M$6)","v":0},{"$f":"IF(COUNT($H1183:M1183)>='RFM input'!$AA$7,0,N817*N$6)","v":0},{"$f":"IF(COUNT($H1183:N1183)>='RFM input'!$AA$7,0,O817*O$6)","v":0},{"$f":"IF(COUNT($H1183:O1183)>='RFM input'!$AA$7,0,P817*P$6)","v":0},{"$f":"IF(COUNT($H1183:P1183)>='RFM input'!$AA$7,0,Q817*Q$6)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1184:J1184)>='RFM input'!$AA$7,0,K818*K$6)","v":0},{"$f":"IF(COUNT($H1184:K1184)>='RFM input'!$AA$7,0,L818*L$6)","v":0},{"$f":"IF(COUNT($H1184:L1184)>='RFM input'!$AA$7,0,M818*M$6)","v":0},{"$f":"IF(COUNT($H1184:M1184)>='RFM input'!$AA$7,0,N818*N$6)","v":0},{"$f":"IF(COUNT($H1184:N1184)>='RFM input'!$AA$7,0,O818*O$6)","v":0},{"$f":"IF(COUNT($H1184:O1184)>='RFM input'!$AA$7,0,P818*P$6)","v":0},{"$f":"IF(COUNT($H1184:P1184)>='RFM input'!$AA$7,0,Q818*Q$6)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,0,0,0,{"$f":"IF(COUNT($H1185:J1185)>='RFM input'!$AA$7,0,K819*K$6)","v":0},{"$f":"IF(COUNT($H1185:K1185)>='RFM input'!$AA$7,0,L819*L$6)","v":0},{"$f":"IF(COUNT($H1185:L1185)>='RFM input'!$AA$7,0,M819*M$6)","v":0},{"$f":"IF(COUNT($H1185:M1185)>='RFM input'!$AA$7,0,N819*N$6)","v":0},{"$f":"IF(COUNT($H1185:N1185)>='RFM input'!$AA$7,0,O819*O$6)","v":0},{"$f":"IF(COUNT($H1185:O1185)>='RFM input'!$AA$7,0,P819*P$6)","v":0},{"$f":"IF(COUNT($H1185:P1185)>='RFM input'!$AA$7,0,Q819*Q$6)","v":0}]
[]
[null,null,"Asset Values – As Commissioned ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G1190:G1239)","v":2750},{"$f":"SUM(H1190:H1239)","v":2795},{"$f":"SUM(I1190:I1239)","v":2825.7473894131654},2867.1056835643099,2872.0265919965468,2883.3909196770883,2892.920011860263,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RFM input'!J7","v":1100},{"$f":"G1190+G1242+G1294+G1346+G1398+G1450","v":1115},{"$f":"H1190+H1242+H1294","v":1115.419451285896},1119.4802669856613,{"$f":"IF(COUNT($H1190:J1190)>'RFM input'!$AA$7,0, J1190+J1242+J1294)","v":1108.6778296956024},{"$f":"IF(COUNT($H1190:K1190)>'RFM input'!$AA$7,0, K1190+K1242+K1294)","v":1099.9357228681799},{"$f":"IF(COUNT($H1190:L1190)>'RFM input'!$AA$7,0, L1190+L1242+L1294)","v":1089.9864838248375},{"$f":"IF(COUNT($H1190:M1190)>'RFM input'!$AA$7,0, M1190+M1242+M1294)","v":0},{"$f":"IF(COUNT($H1190:N1190)>'RFM input'!$AA$7,0, N1190+N1242+N1294)","v":0},{"$f":"IF(COUNT($H1190:O1190)>'RFM input'!$AA$7,0, O1190+O1242+O1294)","v":0},{"$f":"IF(COUNT($H1190:P1190)>'RFM input'!$AA$7,0, P1190+P1242+P1294)","v":0},{"$f":"IF(COUNT($H1190:Q1190)>'RFM input'!$AA$7,0, Q1190+Q1242+Q1294)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RFM input'!J8","v":880},895,890.27505268515847,888.10722948460023,{"$f":"IF(COUNT($H1191:J1191)>'RFM input'!$AA$7,0, J1191+J1243+J1295)","v":873.71872756905339},{"$f":"IF(COUNT($H1191:K1191)>'RFM input'!$AA$7,0, K1191+K1243+K1295)","v":860.66213523344015},{"$f":"IF(COUNT($H1191:L1191)>'RFM input'!$AA$7,0, L1191+L1243+L1295)","v":846.31417907950868},{"$f":"IF(COUNT($H1191:M1191)>'RFM input'!$AA$7,0, M1191+M1243+M1295)","v":0},{"$f":"IF(COUNT($H1191:N1191)>'RFM input'!$AA$7,0, N1191+N1243+N1295)","v":0},{"$f":"IF(COUNT($H1191:O1191)>'RFM input'!$AA$7,0, O1191+O1243+O1295)","v":0},{"$f":"IF(COUNT($H1191:P1191)>'RFM input'!$AA$7,0, P1191+P1243+P1295)","v":0},{"$f":"IF(COUNT($H1191:Q1191)>'RFM input'!$AA$7,0, Q1191+Q1243+Q1295)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RFM input'!J9","v":770},785,820.05288544211101,859.51818709404836,{"$f":"IF(COUNT($H1192:J1192)>'RFM input'!$AA$7,0, J1192+J1244+J1296)","v":889.63003473189087},{"$f":"IF(COUNT($H1192:K1192)>'RFM input'!$AA$7,0, K1192+K1244+K1296)","v":922.79306157546807},{"$f":"IF(COUNT($H1192:L1192)>'RFM input'!$AA$7,0, L1192+L1244+L1296)","v":956.61934895591685},{"$f":"IF(COUNT($H1192:M1192)>'RFM input'!$AA$7,0, M1192+M1244+M1296)","v":0},{"$f":"IF(COUNT($H1192:N1192)>'RFM input'!$AA$7,0, N1192+N1244+N1296)","v":0},{"$f":"IF(COUNT($H1192:O1192)>'RFM input'!$AA$7,0, O1192+O1244+O1296)","v":0},{"$f":"IF(COUNT($H1192:P1192)>'RFM input'!$AA$7,0, P1192+P1244+P1296)","v":0},{"$f":"IF(COUNT($H1192:Q1192)>'RFM input'!$AA$7,0, Q1192+Q1244+Q1296)","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RFM input'!J10","v":0},0,0,0,{"$f":"IF(COUNT($H1193:J1193)>'RFM input'!$AA$7,0, J1193+J1245+J1297)","v":0},{"$f":"IF(COUNT($H1193:K1193)>'RFM input'!$AA$7,0, K1193+K1245+K1297)","v":0},{"$f":"IF(COUNT($H1193:L1193)>'RFM input'!$AA$7,0, L1193+L1245+L1297)","v":0},{"$f":"IF(COUNT($H1193:M1193)>'RFM input'!$AA$7,0, M1193+M1245+M1297)","v":0},{"$f":"IF(COUNT($H1193:N1193)>'RFM input'!$AA$7,0, N1193+N1245+N1297)","v":0},{"$f":"IF(COUNT($H1193:O1193)>'RFM input'!$AA$7,0, O1193+O1245+O1297)","v":0},{"$f":"IF(COUNT($H1193:P1193)>'RFM input'!$AA$7,0, P1193+P1245+P1297)","v":0},{"$f":"IF(COUNT($H1193:Q1193)>'RFM input'!$AA$7,0, Q1193+Q1245+Q1297)","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RFM input'!J11","v":0},0,0,0,{"$f":"IF(COUNT($H1194:J1194)>'RFM input'!$AA$7,0, J1194+J1246+J1298)","v":0},{"$f":"IF(COUNT($H1194:K1194)>'RFM input'!$AA$7,0, K1194+K1246+K1298)","v":0},{"$f":"IF(COUNT($H1194:L1194)>'RFM input'!$AA$7,0, L1194+L1246+L1298)","v":0},{"$f":"IF(COUNT($H1194:M1194)>'RFM input'!$AA$7,0, M1194+M1246+M1298)","v":0},{"$f":"IF(COUNT($H1194:N1194)>'RFM input'!$AA$7,0, N1194+N1246+N1298)","v":0},{"$f":"IF(COUNT($H1194:O1194)>'RFM input'!$AA$7,0, O1194+O1246+O1298)","v":0},{"$f":"IF(COUNT($H1194:P1194)>'RFM input'!$AA$7,0, P1194+P1246+P1298)","v":0},{"$f":"IF(COUNT($H1194:Q1194)>'RFM input'!$AA$7,0, Q1194+Q1246+Q1298)","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RFM input'!J12","v":0},0,0,0,{"$f":"IF(COUNT($H1195:J1195)>'RFM input'!$AA$7,0, J1195+J1247+J1299)","v":0},{"$f":"IF(COUNT($H1195:K1195)>'RFM input'!$AA$7,0, K1195+K1247+K1299)","v":0},{"$f":"IF(COUNT($H1195:L1195)>'RFM input'!$AA$7,0, L1195+L1247+L1299)","v":0},{"$f":"IF(COUNT($H1195:M1195)>'RFM input'!$AA$7,0, M1195+M1247+M1299)","v":0},{"$f":"IF(COUNT($H1195:N1195)>'RFM input'!$AA$7,0, N1195+N1247+N1299)","v":0},{"$f":"IF(COUNT($H1195:O1195)>'RFM input'!$AA$7,0, O1195+O1247+O1299)","v":0},{"$f":"IF(COUNT($H1195:P1195)>'RFM input'!$AA$7,0, P1195+P1247+P1299)","v":0},{"$f":"IF(COUNT($H1195:Q1195)>'RFM input'!$AA$7,0, Q1195+Q1247+Q1299)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RFM input'!J13","v":0},0,0,0,{"$f":"IF(COUNT($H1196:J1196)>'RFM input'!$AA$7,0, J1196+J1248+J1300)","v":0},{"$f":"IF(COUNT($H1196:K1196)>'RFM input'!$AA$7,0, K1196+K1248+K1300)","v":0},{"$f":"IF(COUNT($H1196:L1196)>'RFM input'!$AA$7,0, L1196+L1248+L1300)","v":0},{"$f":"IF(COUNT($H1196:M1196)>'RFM input'!$AA$7,0, M1196+M1248+M1300)","v":0},{"$f":"IF(COUNT($H1196:N1196)>'RFM input'!$AA$7,0, N1196+N1248+N1300)","v":0},{"$f":"IF(COUNT($H1196:O1196)>'RFM input'!$AA$7,0, O1196+O1248+O1300)","v":0},{"$f":"IF(COUNT($H1196:P1196)>'RFM input'!$AA$7,0, P1196+P1248+P1300)","v":0},{"$f":"IF(COUNT($H1196:Q1196)>'RFM input'!$AA$7,0, Q1196+Q1248+Q1300)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RFM input'!J14","v":0},0,0,0,{"$f":"IF(COUNT($H1197:J1197)>'RFM input'!$AA$7,0, J1197+J1249+J1301)","v":0},{"$f":"IF(COUNT($H1197:K1197)>'RFM input'!$AA$7,0, K1197+K1249+K1301)","v":0},{"$f":"IF(COUNT($H1197:L1197)>'RFM input'!$AA$7,0, L1197+L1249+L1301)","v":0},{"$f":"IF(COUNT($H1197:M1197)>'RFM input'!$AA$7,0, M1197+M1249+M1301)","v":0},{"$f":"IF(COUNT($H1197:N1197)>'RFM input'!$AA$7,0, N1197+N1249+N1301)","v":0},{"$f":"IF(COUNT($H1197:O1197)>'RFM input'!$AA$7,0, O1197+O1249+O1301)","v":0},{"$f":"IF(COUNT($H1197:P1197)>'RFM input'!$AA$7,0, P1197+P1249+P1301)","v":0},{"$f":"IF(COUNT($H1197:Q1197)>'RFM input'!$AA$7,0, Q1197+Q1249+Q1301)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RFM input'!J15","v":0},0,0,0,{"$f":"IF(COUNT($H1198:J1198)>'RFM input'!$AA$7,0, J1198+J1250+J1302)","v":0},{"$f":"IF(COUNT($H1198:K1198)>'RFM input'!$AA$7,0, K1198+K1250+K1302)","v":0},{"$f":"IF(COUNT($H1198:L1198)>'RFM input'!$AA$7,0, L1198+L1250+L1302)","v":0},{"$f":"IF(COUNT($H1198:M1198)>'RFM input'!$AA$7,0, M1198+M1250+M1302)","v":0},{"$f":"IF(COUNT($H1198:N1198)>'RFM input'!$AA$7,0, N1198+N1250+N1302)","v":0},{"$f":"IF(COUNT($H1198:O1198)>'RFM input'!$AA$7,0, O1198+O1250+O1302)","v":0},{"$f":"IF(COUNT($H1198:P1198)>'RFM input'!$AA$7,0, P1198+P1250+P1302)","v":0},{"$f":"IF(COUNT($H1198:Q1198)>'RFM input'!$AA$7,0, Q1198+Q1250+Q1302)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RFM input'!J16","v":0},0,0,0,{"$f":"IF(COUNT($H1199:J1199)>'RFM input'!$AA$7,0, J1199+J1251+J1303)","v":0},{"$f":"IF(COUNT($H1199:K1199)>'RFM input'!$AA$7,0, K1199+K1251+K1303)","v":0},{"$f":"IF(COUNT($H1199:L1199)>'RFM input'!$AA$7,0, L1199+L1251+L1303)","v":0},{"$f":"IF(COUNT($H1199:M1199)>'RFM input'!$AA$7,0, M1199+M1251+M1303)","v":0},{"$f":"IF(COUNT($H1199:N1199)>'RFM input'!$AA$7,0, N1199+N1251+N1303)","v":0},{"$f":"IF(COUNT($H1199:O1199)>'RFM input'!$AA$7,0, O1199+O1251+O1303)","v":0},{"$f":"IF(COUNT($H1199:P1199)>'RFM input'!$AA$7,0, P1199+P1251+P1303)","v":0},{"$f":"IF(COUNT($H1199:Q1199)>'RFM input'!$AA$7,0, Q1199+Q1251+Q1303)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RFM input'!J17","v":0},0,{"$f":"H1200+H1252+H1304","v":0},0,{"$f":"IF(COUNT($H1200:J1200)>'RFM input'!$AA$7,0, J1200+J1252+J1304)","v":0},{"$f":"IF(COUNT($H1200:K1200)>'RFM input'!$AA$7,0, K1200+K1252+K1304)","v":0},{"$f":"IF(COUNT($H1200:L1200)>'RFM input'!$AA$7,0, L1200+L1252+L1304)","v":0},{"$f":"IF(COUNT($H1200:M1200)>'RFM input'!$AA$7,0, M1200+M1252+M1304)","v":0},{"$f":"IF(COUNT($H1200:N1200)>'RFM input'!$AA$7,0, N1200+N1252+N1304)","v":0},{"$f":"IF(COUNT($H1200:O1200)>'RFM input'!$AA$7,0, O1200+O1252+O1304)","v":0},{"$f":"IF(COUNT($H1200:P1200)>'RFM input'!$AA$7,0, P1200+P1252+P1304)","v":0},{"$f":"IF(COUNT($H1200:Q1200)>'RFM input'!$AA$7,0, Q1200+Q1252+Q1304)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RFM input'!J18","v":0},0,0,0,{"$f":"IF(COUNT($H1201:J1201)>'RFM input'!$AA$7,0, J1201+J1253+J1305)","v":0},{"$f":"IF(COUNT($H1201:K1201)>'RFM input'!$AA$7,0, K1201+K1253+K1305)","v":0},{"$f":"IF(COUNT($H1201:L1201)>'RFM input'!$AA$7,0, L1201+L1253+L1305)","v":0},{"$f":"IF(COUNT($H1201:M1201)>'RFM input'!$AA$7,0, M1201+M1253+M1305)","v":0},{"$f":"IF(COUNT($H1201:N1201)>'RFM input'!$AA$7,0, N1201+N1253+N1305)","v":0},{"$f":"IF(COUNT($H1201:O1201)>'RFM input'!$AA$7,0, O1201+O1253+O1305)","v":0},{"$f":"IF(COUNT($H1201:P1201)>'RFM input'!$AA$7,0, P1201+P1253+P1305)","v":0},{"$f":"IF(COUNT($H1201:Q1201)>'RFM input'!$AA$7,0, Q1201+Q1253+Q1305)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RFM input'!J19","v":0},0,0,0,{"$f":"IF(COUNT($H1202:J1202)>'RFM input'!$AA$7,0, J1202+J1254+J1306)","v":0},{"$f":"IF(COUNT($H1202:K1202)>'RFM input'!$AA$7,0, K1202+K1254+K1306)","v":0},{"$f":"IF(COUNT($H1202:L1202)>'RFM input'!$AA$7,0, L1202+L1254+L1306)","v":0},{"$f":"IF(COUNT($H1202:M1202)>'RFM input'!$AA$7,0, M1202+M1254+M1306)","v":0},{"$f":"IF(COUNT($H1202:N1202)>'RFM input'!$AA$7,0, N1202+N1254+N1306)","v":0},{"$f":"IF(COUNT($H1202:O1202)>'RFM input'!$AA$7,0, O1202+O1254+O1306)","v":0},{"$f":"IF(COUNT($H1202:P1202)>'RFM input'!$AA$7,0, P1202+P1254+P1306)","v":0},{"$f":"IF(COUNT($H1202:Q1202)>'RFM input'!$AA$7,0, Q1202+Q1254+Q1306)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RFM input'!J20","v":0},0,0,0,{"$f":"IF(COUNT($H1203:J1203)>'RFM input'!$AA$7,0, J1203+J1255+J1307)","v":0},{"$f":"IF(COUNT($H1203:K1203)>'RFM input'!$AA$7,0, K1203+K1255+K1307)","v":0},{"$f":"IF(COUNT($H1203:L1203)>'RFM input'!$AA$7,0, L1203+L1255+L1307)","v":0},{"$f":"IF(COUNT($H1203:M1203)>'RFM input'!$AA$7,0, M1203+M1255+M1307)","v":0},{"$f":"IF(COUNT($H1203:N1203)>'RFM input'!$AA$7,0, N1203+N1255+N1307)","v":0},{"$f":"IF(COUNT($H1203:O1203)>'RFM input'!$AA$7,0, O1203+O1255+O1307)","v":0},{"$f":"IF(COUNT($H1203:P1203)>'RFM input'!$AA$7,0, P1203+P1255+P1307)","v":0},{"$f":"IF(COUNT($H1203:Q1203)>'RFM input'!$AA$7,0, Q1203+Q1255+Q1307)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RFM input'!J21","v":0},0,0,0,{"$f":"IF(COUNT($H1204:J1204)>'RFM input'!$AA$7,0, J1204+J1256+J1308)","v":0},{"$f":"IF(COUNT($H1204:K1204)>'RFM input'!$AA$7,0, K1204+K1256+K1308)","v":0},{"$f":"IF(COUNT($H1204:L1204)>'RFM input'!$AA$7,0, L1204+L1256+L1308)","v":0},{"$f":"IF(COUNT($H1204:M1204)>'RFM input'!$AA$7,0, M1204+M1256+M1308)","v":0},{"$f":"IF(COUNT($H1204:N1204)>'RFM input'!$AA$7,0, N1204+N1256+N1308)","v":0},{"$f":"IF(COUNT($H1204:O1204)>'RFM input'!$AA$7,0, O1204+O1256+O1308)","v":0},{"$f":"IF(COUNT($H1204:P1204)>'RFM input'!$AA$7,0, P1204+P1256+P1308)","v":0},{"$f":"IF(COUNT($H1204:Q1204)>'RFM input'!$AA$7,0, Q1204+Q1256+Q1308)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!J22","v":0},0,0,0,{"$f":"IF(COUNT($H1205:J1205)>'RFM input'!$AA$7,0, J1205+J1257+J1309)","v":0},{"$f":"IF(COUNT($H1205:K1205)>'RFM input'!$AA$7,0, K1205+K1257+K1309)","v":0},{"$f":"IF(COUNT($H1205:L1205)>'RFM input'!$AA$7,0, L1205+L1257+L1309)","v":0},{"$f":"IF(COUNT($H1205:M1205)>'RFM input'!$AA$7,0, M1205+M1257+M1309)","v":0},{"$f":"IF(COUNT($H1205:N1205)>'RFM input'!$AA$7,0, N1205+N1257+N1309)","v":0},{"$f":"IF(COUNT($H1205:O1205)>'RFM input'!$AA$7,0, O1205+O1257+O1309)","v":0},{"$f":"IF(COUNT($H1205:P1205)>'RFM input'!$AA$7,0, P1205+P1257+P1309)","v":0},{"$f":"IF(COUNT($H1205:Q1205)>'RFM input'!$AA$7,0, Q1205+Q1257+Q1309)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!J23","v":0},0,0,0,{"$f":"IF(COUNT($H1206:J1206)>'RFM input'!$AA$7,0, J1206+J1258+J1310)","v":0},{"$f":"IF(COUNT($H1206:K1206)>'RFM input'!$AA$7,0, K1206+K1258+K1310)","v":0},{"$f":"IF(COUNT($H1206:L1206)>'RFM input'!$AA$7,0, L1206+L1258+L1310)","v":0},{"$f":"IF(COUNT($H1206:M1206)>'RFM input'!$AA$7,0, M1206+M1258+M1310)","v":0},{"$f":"IF(COUNT($H1206:N1206)>'RFM input'!$AA$7,0, N1206+N1258+N1310)","v":0},{"$f":"IF(COUNT($H1206:O1206)>'RFM input'!$AA$7,0, O1206+O1258+O1310)","v":0},{"$f":"IF(COUNT($H1206:P1206)>'RFM input'!$AA$7,0, P1206+P1258+P1310)","v":0},{"$f":"IF(COUNT($H1206:Q1206)>'RFM input'!$AA$7,0, Q1206+Q1258+Q1310)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!J24","v":0},0,0,0,{"$f":"IF(COUNT($H1207:J1207)>'RFM input'!$AA$7,0, J1207+J1259+J1311)","v":0},{"$f":"IF(COUNT($H1207:K1207)>'RFM input'!$AA$7,0, K1207+K1259+K1311)","v":0},{"$f":"IF(COUNT($H1207:L1207)>'RFM input'!$AA$7,0, L1207+L1259+L1311)","v":0},{"$f":"IF(COUNT($H1207:M1207)>'RFM input'!$AA$7,0, M1207+M1259+M1311)","v":0},{"$f":"IF(COUNT($H1207:N1207)>'RFM input'!$AA$7,0, N1207+N1259+N1311)","v":0},{"$f":"IF(COUNT($H1207:O1207)>'RFM input'!$AA$7,0, O1207+O1259+O1311)","v":0},{"$f":"IF(COUNT($H1207:P1207)>'RFM input'!$AA$7,0, P1207+P1259+P1311)","v":0},{"$f":"IF(COUNT($H1207:Q1207)>'RFM input'!$AA$7,0, Q1207+Q1259+Q1311)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!J25","v":0},0,0,0,{"$f":"IF(COUNT($H1208:J1208)>'RFM input'!$AA$7,0, J1208+J1260+J1312)","v":0},{"$f":"IF(COUNT($H1208:K1208)>'RFM input'!$AA$7,0, K1208+K1260+K1312)","v":0},{"$f":"IF(COUNT($H1208:L1208)>'RFM input'!$AA$7,0, L1208+L1260+L1312)","v":0},{"$f":"IF(COUNT($H1208:M1208)>'RFM input'!$AA$7,0, M1208+M1260+M1312)","v":0},{"$f":"IF(COUNT($H1208:N1208)>'RFM input'!$AA$7,0, N1208+N1260+N1312)","v":0},{"$f":"IF(COUNT($H1208:O1208)>'RFM input'!$AA$7,0, O1208+O1260+O1312)","v":0},{"$f":"IF(COUNT($H1208:P1208)>'RFM input'!$AA$7,0, P1208+P1260+P1312)","v":0},{"$f":"IF(COUNT($H1208:Q1208)>'RFM input'!$AA$7,0, Q1208+Q1260+Q1312)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!J26","v":0},0,0,0,{"$f":"IF(COUNT($H1209:J1209)>'RFM input'!$AA$7,0, J1209+J1261+J1313)","v":0},{"$f":"IF(COUNT($H1209:K1209)>'RFM input'!$AA$7,0, K1209+K1261+K1313)","v":0},{"$f":"IF(COUNT($H1209:L1209)>'RFM input'!$AA$7,0, L1209+L1261+L1313)","v":0},{"$f":"IF(COUNT($H1209:M1209)>'RFM input'!$AA$7,0, M1209+M1261+M1313)","v":0},{"$f":"IF(COUNT($H1209:N1209)>'RFM input'!$AA$7,0, N1209+N1261+N1313)","v":0},{"$f":"IF(COUNT($H1209:O1209)>'RFM input'!$AA$7,0, O1209+O1261+O1313)","v":0},{"$f":"IF(COUNT($H1209:P1209)>'RFM input'!$AA$7,0, P1209+P1261+P1313)","v":0},{"$f":"IF(COUNT($H1209:Q1209)>'RFM input'!$AA$7,0, Q1209+Q1261+Q1313)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!J27","v":0},0,{"$f":"H1210+H1262+H1314","v":0},0,{"$f":"IF(COUNT($H1210:J1210)>'RFM input'!$AA$7,0, J1210+J1262+J1314)","v":0},{"$f":"IF(COUNT($H1210:K1210)>'RFM input'!$AA$7,0, K1210+K1262+K1314)","v":0},{"$f":"IF(COUNT($H1210:L1210)>'RFM input'!$AA$7,0, L1210+L1262+L1314)","v":0},{"$f":"IF(COUNT($H1210:M1210)>'RFM input'!$AA$7,0, M1210+M1262+M1314)","v":0},{"$f":"IF(COUNT($H1210:N1210)>'RFM input'!$AA$7,0, N1210+N1262+N1314)","v":0},{"$f":"IF(COUNT($H1210:O1210)>'RFM input'!$AA$7,0, O1210+O1262+O1314)","v":0},{"$f":"IF(COUNT($H1210:P1210)>'RFM input'!$AA$7,0, P1210+P1262+P1314)","v":0},{"$f":"IF(COUNT($H1210:Q1210)>'RFM input'!$AA$7,0, Q1210+Q1262+Q1314)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!J28","v":0},0,0,0,{"$f":"IF(COUNT($H1211:J1211)>'RFM input'!$AA$7,0, J1211+J1263+J1315)","v":0},{"$f":"IF(COUNT($H1211:K1211)>'RFM input'!$AA$7,0, K1211+K1263+K1315)","v":0},{"$f":"IF(COUNT($H1211:L1211)>'RFM input'!$AA$7,0, L1211+L1263+L1315)","v":0},{"$f":"IF(COUNT($H1211:M1211)>'RFM input'!$AA$7,0, M1211+M1263+M1315)","v":0},{"$f":"IF(COUNT($H1211:N1211)>'RFM input'!$AA$7,0, N1211+N1263+N1315)","v":0},{"$f":"IF(COUNT($H1211:O1211)>'RFM input'!$AA$7,0, O1211+O1263+O1315)","v":0},{"$f":"IF(COUNT($H1211:P1211)>'RFM input'!$AA$7,0, P1211+P1263+P1315)","v":0},{"$f":"IF(COUNT($H1211:Q1211)>'RFM input'!$AA$7,0, Q1211+Q1263+Q1315)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!J29","v":0},0,0,0,{"$f":"IF(COUNT($H1212:J1212)>'RFM input'!$AA$7,0, J1212+J1264+J1316)","v":0},{"$f":"IF(COUNT($H1212:K1212)>'RFM input'!$AA$7,0, K1212+K1264+K1316)","v":0},{"$f":"IF(COUNT($H1212:L1212)>'RFM input'!$AA$7,0, L1212+L1264+L1316)","v":0},{"$f":"IF(COUNT($H1212:M1212)>'RFM input'!$AA$7,0, M1212+M1264+M1316)","v":0},{"$f":"IF(COUNT($H1212:N1212)>'RFM input'!$AA$7,0, N1212+N1264+N1316)","v":0},{"$f":"IF(COUNT($H1212:O1212)>'RFM input'!$AA$7,0, O1212+O1264+O1316)","v":0},{"$f":"IF(COUNT($H1212:P1212)>'RFM input'!$AA$7,0, P1212+P1264+P1316)","v":0},{"$f":"IF(COUNT($H1212:Q1212)>'RFM input'!$AA$7,0, Q1212+Q1264+Q1316)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!J30","v":0},0,0,0,{"$f":"IF(COUNT($H1213:J1213)>'RFM input'!$AA$7,0, J1213+J1265+J1317)","v":0},{"$f":"IF(COUNT($H1213:K1213)>'RFM input'!$AA$7,0, K1213+K1265+K1317)","v":0},{"$f":"IF(COUNT($H1213:L1213)>'RFM input'!$AA$7,0, L1213+L1265+L1317)","v":0},{"$f":"IF(COUNT($H1213:M1213)>'RFM input'!$AA$7,0, M1213+M1265+M1317)","v":0},{"$f":"IF(COUNT($H1213:N1213)>'RFM input'!$AA$7,0, N1213+N1265+N1317)","v":0},{"$f":"IF(COUNT($H1213:O1213)>'RFM input'!$AA$7,0, O1213+O1265+O1317)","v":0},{"$f":"IF(COUNT($H1213:P1213)>'RFM input'!$AA$7,0, P1213+P1265+P1317)","v":0},{"$f":"IF(COUNT($H1213:Q1213)>'RFM input'!$AA$7,0, Q1213+Q1265+Q1317)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!J31","v":0},0,0,0,{"$f":"IF(COUNT($H1214:J1214)>'RFM input'!$AA$7,0, J1214+J1266+J1318)","v":0},{"$f":"IF(COUNT($H1214:K1214)>'RFM input'!$AA$7,0, K1214+K1266+K1318)","v":0},{"$f":"IF(COUNT($H1214:L1214)>'RFM input'!$AA$7,0, L1214+L1266+L1318)","v":0},{"$f":"IF(COUNT($H1214:M1214)>'RFM input'!$AA$7,0, M1214+M1266+M1318)","v":0},{"$f":"IF(COUNT($H1214:N1214)>'RFM input'!$AA$7,0, N1214+N1266+N1318)","v":0},{"$f":"IF(COUNT($H1214:O1214)>'RFM input'!$AA$7,0, O1214+O1266+O1318)","v":0},{"$f":"IF(COUNT($H1214:P1214)>'RFM input'!$AA$7,0, P1214+P1266+P1318)","v":0},{"$f":"IF(COUNT($H1214:Q1214)>'RFM input'!$AA$7,0, Q1214+Q1266+Q1318)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!J32","v":0},0,0,0,{"$f":"IF(COUNT($H1215:J1215)>'RFM input'!$AA$7,0, J1215+J1267+J1319)","v":0},{"$f":"IF(COUNT($H1215:K1215)>'RFM input'!$AA$7,0, K1215+K1267+K1319)","v":0},{"$f":"IF(COUNT($H1215:L1215)>'RFM input'!$AA$7,0, L1215+L1267+L1319)","v":0},{"$f":"IF(COUNT($H1215:M1215)>'RFM input'!$AA$7,0, M1215+M1267+M1319)","v":0},{"$f":"IF(COUNT($H1215:N1215)>'RFM input'!$AA$7,0, N1215+N1267+N1319)","v":0},{"$f":"IF(COUNT($H1215:O1215)>'RFM input'!$AA$7,0, O1215+O1267+O1319)","v":0},{"$f":"IF(COUNT($H1215:P1215)>'RFM input'!$AA$7,0, P1215+P1267+P1319)","v":0},{"$f":"IF(COUNT($H1215:Q1215)>'RFM input'!$AA$7,0, Q1215+Q1267+Q1319)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!J33","v":0},0,0,0,{"$f":"IF(COUNT($H1216:J1216)>'RFM input'!$AA$7,0, J1216+J1268+J1320)","v":0},{"$f":"IF(COUNT($H1216:K1216)>'RFM input'!$AA$7,0, K1216+K1268+K1320)","v":0},{"$f":"IF(COUNT($H1216:L1216)>'RFM input'!$AA$7,0, L1216+L1268+L1320)","v":0},{"$f":"IF(COUNT($H1216:M1216)>'RFM input'!$AA$7,0, M1216+M1268+M1320)","v":0},{"$f":"IF(COUNT($H1216:N1216)>'RFM input'!$AA$7,0, N1216+N1268+N1320)","v":0},{"$f":"IF(COUNT($H1216:O1216)>'RFM input'!$AA$7,0, O1216+O1268+O1320)","v":0},{"$f":"IF(COUNT($H1216:P1216)>'RFM input'!$AA$7,0, P1216+P1268+P1320)","v":0},{"$f":"IF(COUNT($H1216:Q1216)>'RFM input'!$AA$7,0, Q1216+Q1268+Q1320)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!J34","v":0},0,0,0,{"$f":"IF(COUNT($H1217:J1217)>'RFM input'!$AA$7,0, J1217+J1269+J1321)","v":0},{"$f":"IF(COUNT($H1217:K1217)>'RFM input'!$AA$7,0, K1217+K1269+K1321)","v":0},{"$f":"IF(COUNT($H1217:L1217)>'RFM input'!$AA$7,0, L1217+L1269+L1321)","v":0},{"$f":"IF(COUNT($H1217:M1217)>'RFM input'!$AA$7,0, M1217+M1269+M1321)","v":0},{"$f":"IF(COUNT($H1217:N1217)>'RFM input'!$AA$7,0, N1217+N1269+N1321)","v":0},{"$f":"IF(COUNT($H1217:O1217)>'RFM input'!$AA$7,0, O1217+O1269+O1321)","v":0},{"$f":"IF(COUNT($H1217:P1217)>'RFM input'!$AA$7,0, P1217+P1269+P1321)","v":0},{"$f":"IF(COUNT($H1217:Q1217)>'RFM input'!$AA$7,0, Q1217+Q1269+Q1321)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!J35","v":0},0,0,0,{"$f":"IF(COUNT($H1218:J1218)>'RFM input'!$AA$7,0, J1218+J1270+J1322)","v":0},{"$f":"IF(COUNT($H1218:K1218)>'RFM input'!$AA$7,0, K1218+K1270+K1322)","v":0},{"$f":"IF(COUNT($H1218:L1218)>'RFM input'!$AA$7,0, L1218+L1270+L1322)","v":0},{"$f":"IF(COUNT($H1218:M1218)>'RFM input'!$AA$7,0, M1218+M1270+M1322)","v":0},{"$f":"IF(COUNT($H1218:N1218)>'RFM input'!$AA$7,0, N1218+N1270+N1322)","v":0},{"$f":"IF(COUNT($H1218:O1218)>'RFM input'!$AA$7,0, O1218+O1270+O1322)","v":0},{"$f":"IF(COUNT($H1218:P1218)>'RFM input'!$AA$7,0, P1218+P1270+P1322)","v":0},{"$f":"IF(COUNT($H1218:Q1218)>'RFM input'!$AA$7,0, Q1218+Q1270+Q1322)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!J36","v":0},0,0,0,{"$f":"IF(COUNT($H1219:J1219)>'RFM input'!$AA$7,0, J1219+J1271+J1323)","v":0},{"$f":"IF(COUNT($H1219:K1219)>'RFM input'!$AA$7,0, K1219+K1271+K1323)","v":0},{"$f":"IF(COUNT($H1219:L1219)>'RFM input'!$AA$7,0, L1219+L1271+L1323)","v":0},{"$f":"IF(COUNT($H1219:M1219)>'RFM input'!$AA$7,0, M1219+M1271+M1323)","v":0},{"$f":"IF(COUNT($H1219:N1219)>'RFM input'!$AA$7,0, N1219+N1271+N1323)","v":0},{"$f":"IF(COUNT($H1219:O1219)>'RFM input'!$AA$7,0, O1219+O1271+O1323)","v":0},{"$f":"IF(COUNT($H1219:P1219)>'RFM input'!$AA$7,0, P1219+P1271+P1323)","v":0},{"$f":"IF(COUNT($H1219:Q1219)>'RFM input'!$AA$7,0, Q1219+Q1271+Q1323)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!J37","v":0},{"$f":"G1220+G1272+G1324+G1376+G1428+G1480","v":0},{"$f":"H1220+H1272+H1324","v":0},0,{"$f":"IF(COUNT($H1220:J1220)>'RFM input'!$AA$7,0, J1220+J1272+J1324)","v":0},{"$f":"IF(COUNT($H1220:K1220)>'RFM input'!$AA$7,0, K1220+K1272+K1324)","v":0},{"$f":"IF(COUNT($H1220:L1220)>'RFM input'!$AA$7,0, L1220+L1272+L1324)","v":0},{"$f":"IF(COUNT($H1220:M1220)>'RFM input'!$AA$7,0, M1220+M1272+M1324)","v":0},{"$f":"IF(COUNT($H1220:N1220)>'RFM input'!$AA$7,0, N1220+N1272+N1324)","v":0},{"$f":"IF(COUNT($H1220:O1220)>'RFM input'!$AA$7,0, O1220+O1272+O1324)","v":0},{"$f":"IF(COUNT($H1220:P1220)>'RFM input'!$AA$7,0, P1220+P1272+P1324)","v":0},{"$f":"IF(COUNT($H1220:Q1220)>'RFM input'!$AA$7,0, Q1220+Q1272+Q1324)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!J38","v":0},0,0,0,{"$f":"IF(COUNT($H1221:J1221)>'RFM input'!$AA$7,0, J1221+J1273+J1325)","v":0},{"$f":"IF(COUNT($H1221:K1221)>'RFM input'!$AA$7,0, K1221+K1273+K1325)","v":0},{"$f":"IF(COUNT($H1221:L1221)>'RFM input'!$AA$7,0, L1221+L1273+L1325)","v":0},{"$f":"IF(COUNT($H1221:M1221)>'RFM input'!$AA$7,0, M1221+M1273+M1325)","v":0},{"$f":"IF(COUNT($H1221:N1221)>'RFM input'!$AA$7,0, N1221+N1273+N1325)","v":0},{"$f":"IF(COUNT($H1221:O1221)>'RFM input'!$AA$7,0, O1221+O1273+O1325)","v":0},{"$f":"IF(COUNT($H1221:P1221)>'RFM input'!$AA$7,0, P1221+P1273+P1325)","v":0},{"$f":"IF(COUNT($H1221:Q1221)>'RFM input'!$AA$7,0, Q1221+Q1273+Q1325)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!J39","v":0},0,0,0,{"$f":"IF(COUNT($H1222:J1222)>'RFM input'!$AA$7,0, J1222+J1274+J1326)","v":0},{"$f":"IF(COUNT($H1222:K1222)>'RFM input'!$AA$7,0, K1222+K1274+K1326)","v":0},{"$f":"IF(COUNT($H1222:L1222)>'RFM input'!$AA$7,0, L1222+L1274+L1326)","v":0},{"$f":"IF(COUNT($H1222:M1222)>'RFM input'!$AA$7,0, M1222+M1274+M1326)","v":0},{"$f":"IF(COUNT($H1222:N1222)>'RFM input'!$AA$7,0, N1222+N1274+N1326)","v":0},{"$f":"IF(COUNT($H1222:O1222)>'RFM input'!$AA$7,0, O1222+O1274+O1326)","v":0},{"$f":"IF(COUNT($H1222:P1222)>'RFM input'!$AA$7,0, P1222+P1274+P1326)","v":0},{"$f":"IF(COUNT($H1222:Q1222)>'RFM input'!$AA$7,0, Q1222+Q1274+Q1326)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!J40","v":0},0,0,0,{"$f":"IF(COUNT($H1223:J1223)>'RFM input'!$AA$7,0, J1223+J1275+J1327)","v":0},{"$f":"IF(COUNT($H1223:K1223)>'RFM input'!$AA$7,0, K1223+K1275+K1327)","v":0},{"$f":"IF(COUNT($H1223:L1223)>'RFM input'!$AA$7,0, L1223+L1275+L1327)","v":0},{"$f":"IF(COUNT($H1223:M1223)>'RFM input'!$AA$7,0, M1223+M1275+M1327)","v":0},{"$f":"IF(COUNT($H1223:N1223)>'RFM input'!$AA$7,0, N1223+N1275+N1327)","v":0},{"$f":"IF(COUNT($H1223:O1223)>'RFM input'!$AA$7,0, O1223+O1275+O1327)","v":0},{"$f":"IF(COUNT($H1223:P1223)>'RFM input'!$AA$7,0, P1223+P1275+P1327)","v":0},{"$f":"IF(COUNT($H1223:Q1223)>'RFM input'!$AA$7,0, Q1223+Q1275+Q1327)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!J41","v":0},0,0,0,{"$f":"IF(COUNT($H1224:J1224)>'RFM input'!$AA$7,0, J1224+J1276+J1328)","v":0},{"$f":"IF(COUNT($H1224:K1224)>'RFM input'!$AA$7,0, K1224+K1276+K1328)","v":0},{"$f":"IF(COUNT($H1224:L1224)>'RFM input'!$AA$7,0, L1224+L1276+L1328)","v":0},{"$f":"IF(COUNT($H1224:M1224)>'RFM input'!$AA$7,0, M1224+M1276+M1328)","v":0},{"$f":"IF(COUNT($H1224:N1224)>'RFM input'!$AA$7,0, N1224+N1276+N1328)","v":0},{"$f":"IF(COUNT($H1224:O1224)>'RFM input'!$AA$7,0, O1224+O1276+O1328)","v":0},{"$f":"IF(COUNT($H1224:P1224)>'RFM input'!$AA$7,0, P1224+P1276+P1328)","v":0},{"$f":"IF(COUNT($H1224:Q1224)>'RFM input'!$AA$7,0, Q1224+Q1276+Q1328)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!J42","v":0},0,0,0,{"$f":"IF(COUNT($H1225:J1225)>'RFM input'!$AA$7,0, J1225+J1277+J1329)","v":0},{"$f":"IF(COUNT($H1225:K1225)>'RFM input'!$AA$7,0, K1225+K1277+K1329)","v":0},{"$f":"IF(COUNT($H1225:L1225)>'RFM input'!$AA$7,0, L1225+L1277+L1329)","v":0},{"$f":"IF(COUNT($H1225:M1225)>'RFM input'!$AA$7,0, M1225+M1277+M1329)","v":0},{"$f":"IF(COUNT($H1225:N1225)>'RFM input'!$AA$7,0, N1225+N1277+N1329)","v":0},{"$f":"IF(COUNT($H1225:O1225)>'RFM input'!$AA$7,0, O1225+O1277+O1329)","v":0},{"$f":"IF(COUNT($H1225:P1225)>'RFM input'!$AA$7,0, P1225+P1277+P1329)","v":0},{"$f":"IF(COUNT($H1225:Q1225)>'RFM input'!$AA$7,0, Q1225+Q1277+Q1329)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!J43","v":0},0,0,0,{"$f":"IF(COUNT($H1226:J1226)>'RFM input'!$AA$7,0, J1226+J1278+J1330)","v":0},{"$f":"IF(COUNT($H1226:K1226)>'RFM input'!$AA$7,0, K1226+K1278+K1330)","v":0},{"$f":"IF(COUNT($H1226:L1226)>'RFM input'!$AA$7,0, L1226+L1278+L1330)","v":0},{"$f":"IF(COUNT($H1226:M1226)>'RFM input'!$AA$7,0, M1226+M1278+M1330)","v":0},{"$f":"IF(COUNT($H1226:N1226)>'RFM input'!$AA$7,0, N1226+N1278+N1330)","v":0},{"$f":"IF(COUNT($H1226:O1226)>'RFM input'!$AA$7,0, O1226+O1278+O1330)","v":0},{"$f":"IF(COUNT($H1226:P1226)>'RFM input'!$AA$7,0, P1226+P1278+P1330)","v":0},{"$f":"IF(COUNT($H1226:Q1226)>'RFM input'!$AA$7,0, Q1226+Q1278+Q1330)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!J44","v":0},0,0,0,{"$f":"IF(COUNT($H1227:J1227)>'RFM input'!$AA$7,0, J1227+J1279+J1331)","v":0},{"$f":"IF(COUNT($H1227:K1227)>'RFM input'!$AA$7,0, K1227+K1279+K1331)","v":0},{"$f":"IF(COUNT($H1227:L1227)>'RFM input'!$AA$7,0, L1227+L1279+L1331)","v":0},{"$f":"IF(COUNT($H1227:M1227)>'RFM input'!$AA$7,0, M1227+M1279+M1331)","v":0},{"$f":"IF(COUNT($H1227:N1227)>'RFM input'!$AA$7,0, N1227+N1279+N1331)","v":0},{"$f":"IF(COUNT($H1227:O1227)>'RFM input'!$AA$7,0, O1227+O1279+O1331)","v":0},{"$f":"IF(COUNT($H1227:P1227)>'RFM input'!$AA$7,0, P1227+P1279+P1331)","v":0},{"$f":"IF(COUNT($H1227:Q1227)>'RFM input'!$AA$7,0, Q1227+Q1279+Q1331)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!J45","v":0},0,0,0,{"$f":"IF(COUNT($H1228:J1228)>'RFM input'!$AA$7,0, J1228+J1280+J1332)","v":0},{"$f":"IF(COUNT($H1228:K1228)>'RFM input'!$AA$7,0, K1228+K1280+K1332)","v":0},{"$f":"IF(COUNT($H1228:L1228)>'RFM input'!$AA$7,0, L1228+L1280+L1332)","v":0},{"$f":"IF(COUNT($H1228:M1228)>'RFM input'!$AA$7,0, M1228+M1280+M1332)","v":0},{"$f":"IF(COUNT($H1228:N1228)>'RFM input'!$AA$7,0, N1228+N1280+N1332)","v":0},{"$f":"IF(COUNT($H1228:O1228)>'RFM input'!$AA$7,0, O1228+O1280+O1332)","v":0},{"$f":"IF(COUNT($H1228:P1228)>'RFM input'!$AA$7,0, P1228+P1280+P1332)","v":0},{"$f":"IF(COUNT($H1228:Q1228)>'RFM input'!$AA$7,0, Q1228+Q1280+Q1332)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!J46","v":0},0,0,0,{"$f":"IF(COUNT($H1229:J1229)>'RFM input'!$AA$7,0, J1229+J1281+J1333)","v":0},{"$f":"IF(COUNT($H1229:K1229)>'RFM input'!$AA$7,0, K1229+K1281+K1333)","v":0},{"$f":"IF(COUNT($H1229:L1229)>'RFM input'!$AA$7,0, L1229+L1281+L1333)","v":0},{"$f":"IF(COUNT($H1229:M1229)>'RFM input'!$AA$7,0, M1229+M1281+M1333)","v":0},{"$f":"IF(COUNT($H1229:N1229)>'RFM input'!$AA$7,0, N1229+N1281+N1333)","v":0},{"$f":"IF(COUNT($H1229:O1229)>'RFM input'!$AA$7,0, O1229+O1281+O1333)","v":0},{"$f":"IF(COUNT($H1229:P1229)>'RFM input'!$AA$7,0, P1229+P1281+P1333)","v":0},{"$f":"IF(COUNT($H1229:Q1229)>'RFM input'!$AA$7,0, Q1229+Q1281+Q1333)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!J47","v":0},0,0,0,{"$f":"IF(COUNT($H1230:J1230)>'RFM input'!$AA$7,0, J1230+J1282+J1334)","v":0},{"$f":"IF(COUNT($H1230:K1230)>'RFM input'!$AA$7,0, K1230+K1282+K1334)","v":0},{"$f":"IF(COUNT($H1230:L1230)>'RFM input'!$AA$7,0, L1230+L1282+L1334)","v":0},{"$f":"IF(COUNT($H1230:M1230)>'RFM input'!$AA$7,0, M1230+M1282+M1334)","v":0},{"$f":"IF(COUNT($H1230:N1230)>'RFM input'!$AA$7,0, N1230+N1282+N1334)","v":0},{"$f":"IF(COUNT($H1230:O1230)>'RFM input'!$AA$7,0, O1230+O1282+O1334)","v":0},{"$f":"IF(COUNT($H1230:P1230)>'RFM input'!$AA$7,0, P1230+P1282+P1334)","v":0},{"$f":"IF(COUNT($H1230:Q1230)>'RFM input'!$AA$7,0, Q1230+Q1282+Q1334)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!J48","v":0},0,0,0,{"$f":"IF(COUNT($H1231:J1231)>'RFM input'!$AA$7,0, J1231+J1283+J1335)","v":0},{"$f":"IF(COUNT($H1231:K1231)>'RFM input'!$AA$7,0, K1231+K1283+K1335)","v":0},{"$f":"IF(COUNT($H1231:L1231)>'RFM input'!$AA$7,0, L1231+L1283+L1335)","v":0},{"$f":"IF(COUNT($H1231:M1231)>'RFM input'!$AA$7,0, M1231+M1283+M1335)","v":0},{"$f":"IF(COUNT($H1231:N1231)>'RFM input'!$AA$7,0, N1231+N1283+N1335)","v":0},{"$f":"IF(COUNT($H1231:O1231)>'RFM input'!$AA$7,0, O1231+O1283+O1335)","v":0},{"$f":"IF(COUNT($H1231:P1231)>'RFM input'!$AA$7,0, P1231+P1283+P1335)","v":0},{"$f":"IF(COUNT($H1231:Q1231)>'RFM input'!$AA$7,0, Q1231+Q1283+Q1335)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!J49","v":0},0,0,0,{"$f":"IF(COUNT($H1232:J1232)>'RFM input'!$AA$7,0, J1232+J1284+J1336)","v":0},{"$f":"IF(COUNT($H1232:K1232)>'RFM input'!$AA$7,0, K1232+K1284+K1336)","v":0},{"$f":"IF(COUNT($H1232:L1232)>'RFM input'!$AA$7,0, L1232+L1284+L1336)","v":0},{"$f":"IF(COUNT($H1232:M1232)>'RFM input'!$AA$7,0, M1232+M1284+M1336)","v":0},{"$f":"IF(COUNT($H1232:N1232)>'RFM input'!$AA$7,0, N1232+N1284+N1336)","v":0},{"$f":"IF(COUNT($H1232:O1232)>'RFM input'!$AA$7,0, O1232+O1284+O1336)","v":0},{"$f":"IF(COUNT($H1232:P1232)>'RFM input'!$AA$7,0, P1232+P1284+P1336)","v":0},{"$f":"IF(COUNT($H1232:Q1232)>'RFM input'!$AA$7,0, Q1232+Q1284+Q1336)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!J50","v":0},0,0,0,{"$f":"IF(COUNT($H1233:J1233)>'RFM input'!$AA$7,0, J1233+J1285+J1337)","v":0},{"$f":"IF(COUNT($H1233:K1233)>'RFM input'!$AA$7,0, K1233+K1285+K1337)","v":0},{"$f":"IF(COUNT($H1233:L1233)>'RFM input'!$AA$7,0, L1233+L1285+L1337)","v":0},{"$f":"IF(COUNT($H1233:M1233)>'RFM input'!$AA$7,0, M1233+M1285+M1337)","v":0},{"$f":"IF(COUNT($H1233:N1233)>'RFM input'!$AA$7,0, N1233+N1285+N1337)","v":0},{"$f":"IF(COUNT($H1233:O1233)>'RFM input'!$AA$7,0, O1233+O1285+O1337)","v":0},{"$f":"IF(COUNT($H1233:P1233)>'RFM input'!$AA$7,0, P1233+P1285+P1337)","v":0},{"$f":"IF(COUNT($H1233:Q1233)>'RFM input'!$AA$7,0, Q1233+Q1285+Q1337)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!J51","v":0},0,0,0,{"$f":"IF(COUNT($H1234:J1234)>'RFM input'!$AA$7,0, J1234+J1286+J1338)","v":0},{"$f":"IF(COUNT($H1234:K1234)>'RFM input'!$AA$7,0, K1234+K1286+K1338)","v":0},{"$f":"IF(COUNT($H1234:L1234)>'RFM input'!$AA$7,0, L1234+L1286+L1338)","v":0},{"$f":"IF(COUNT($H1234:M1234)>'RFM input'!$AA$7,0, M1234+M1286+M1338)","v":0},{"$f":"IF(COUNT($H1234:N1234)>'RFM input'!$AA$7,0, N1234+N1286+N1338)","v":0},{"$f":"IF(COUNT($H1234:O1234)>'RFM input'!$AA$7,0, O1234+O1286+O1338)","v":0},{"$f":"IF(COUNT($H1234:P1234)>'RFM input'!$AA$7,0, P1234+P1286+P1338)","v":0},{"$f":"IF(COUNT($H1234:Q1234)>'RFM input'!$AA$7,0, Q1234+Q1286+Q1338)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!J52","v":0},0,0,0,{"$f":"IF(COUNT($H1235:J1235)>'RFM input'!$AA$7,0, J1235+J1287+J1339)","v":0},{"$f":"IF(COUNT($H1235:K1235)>'RFM input'!$AA$7,0, K1235+K1287+K1339)","v":0},{"$f":"IF(COUNT($H1235:L1235)>'RFM input'!$AA$7,0, L1235+L1287+L1339)","v":0},{"$f":"IF(COUNT($H1235:M1235)>'RFM input'!$AA$7,0, M1235+M1287+M1339)","v":0},{"$f":"IF(COUNT($H1235:N1235)>'RFM input'!$AA$7,0, N1235+N1287+N1339)","v":0},{"$f":"IF(COUNT($H1235:O1235)>'RFM input'!$AA$7,0, O1235+O1287+O1339)","v":0},{"$f":"IF(COUNT($H1235:P1235)>'RFM input'!$AA$7,0, P1235+P1287+P1339)","v":0},{"$f":"IF(COUNT($H1235:Q1235)>'RFM input'!$AA$7,0, Q1235+Q1287+Q1339)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!J53","v":0},0,0,0,{"$f":"IF(COUNT($H1236:J1236)>'RFM input'!$AA$7,0, J1236+J1288+J1340)","v":0},{"$f":"IF(COUNT($H1236:K1236)>'RFM input'!$AA$7,0, K1236+K1288+K1340)","v":0},{"$f":"IF(COUNT($H1236:L1236)>'RFM input'!$AA$7,0, L1236+L1288+L1340)","v":0},{"$f":"IF(COUNT($H1236:M1236)>'RFM input'!$AA$7,0, M1236+M1288+M1340)","v":0},{"$f":"IF(COUNT($H1236:N1236)>'RFM input'!$AA$7,0, N1236+N1288+N1340)","v":0},{"$f":"IF(COUNT($H1236:O1236)>'RFM input'!$AA$7,0, O1236+O1288+O1340)","v":0},{"$f":"IF(COUNT($H1236:P1236)>'RFM input'!$AA$7,0, P1236+P1288+P1340)","v":0},{"$f":"IF(COUNT($H1236:Q1236)>'RFM input'!$AA$7,0, Q1236+Q1288+Q1340)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!J54","v":0},0,0,0,{"$f":"IF(COUNT($H1237:J1237)>'RFM input'!$AA$7,0, J1237+J1289+J1341)","v":0},{"$f":"IF(COUNT($H1237:K1237)>'RFM input'!$AA$7,0, K1237+K1289+K1341)","v":0},{"$f":"IF(COUNT($H1237:L1237)>'RFM input'!$AA$7,0, L1237+L1289+L1341)","v":0},{"$f":"IF(COUNT($H1237:M1237)>'RFM input'!$AA$7,0, M1237+M1289+M1341)","v":0},{"$f":"IF(COUNT($H1237:N1237)>'RFM input'!$AA$7,0, N1237+N1289+N1341)","v":0},{"$f":"IF(COUNT($H1237:O1237)>'RFM input'!$AA$7,0, O1237+O1289+O1341)","v":0},{"$f":"IF(COUNT($H1237:P1237)>'RFM input'!$AA$7,0, P1237+P1289+P1341)","v":0},{"$f":"IF(COUNT($H1237:Q1237)>'RFM input'!$AA$7,0, Q1237+Q1289+Q1341)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!J55","v":0},0,0,0,{"$f":"IF(COUNT($H1238:J1238)>'RFM input'!$AA$7,0, J1238+J1290+J1342)","v":0},{"$f":"IF(COUNT($H1238:K1238)>'RFM input'!$AA$7,0, K1238+K1290+K1342)","v":0},{"$f":"IF(COUNT($H1238:L1238)>'RFM input'!$AA$7,0, L1238+L1290+L1342)","v":0},{"$f":"IF(COUNT($H1238:M1238)>'RFM input'!$AA$7,0, M1238+M1290+M1342)","v":0},{"$f":"IF(COUNT($H1238:N1238)>'RFM input'!$AA$7,0, N1238+N1290+N1342)","v":0},{"$f":"IF(COUNT($H1238:O1238)>'RFM input'!$AA$7,0, O1238+O1290+O1342)","v":0},{"$f":"IF(COUNT($H1238:P1238)>'RFM input'!$AA$7,0, P1238+P1290+P1342)","v":0},{"$f":"IF(COUNT($H1238:Q1238)>'RFM input'!$AA$7,0, Q1238+Q1290+Q1342)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!J56","v":0},0,0,0,{"$f":"IF(COUNT($H1239:J1239)>'RFM input'!$AA$7,0, J1239+J1291+J1343)","v":0},{"$f":"IF(COUNT($H1239:K1239)>'RFM input'!$AA$7,0, K1239+K1291+K1343)","v":0},{"$f":"IF(COUNT($H1239:L1239)>'RFM input'!$AA$7,0, L1239+L1291+L1343)","v":0},{"$f":"IF(COUNT($H1239:M1239)>'RFM input'!$AA$7,0, M1239+M1291+M1343)","v":0},{"$f":"IF(COUNT($H1239:N1239)>'RFM input'!$AA$7,0, N1239+N1291+N1343)","v":0},{"$f":"IF(COUNT($H1239:O1239)>'RFM input'!$AA$7,0, O1239+O1291+O1343)","v":0},{"$f":"IF(COUNT($H1239:P1239)>'RFM input'!$AA$7,0, P1239+P1291+P1343)","v":0},{"$f":"IF(COUNT($H1239:Q1239)>'RFM input'!$AA$7,0, Q1239+Q1291+Q1343)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G1242:G1291)","v":60},{"$f":"SUM(H1242:H1291)","v":34.92534580759051},34.99804682050128,34.791362883590949,34.83963260426264,34.83963260426264,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RFM input'!N7","v":20},{"$f":"H64*H$7","v":10.272160531644268},10.293543182500377,10.232753789291456,10.246950765959602,10.246950765959598,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RFM input'!N8","v":20},{"$f":"H65*H$7","v":9.2449444784798409},9.2641888642503396,9.2094784103623084,9.2222556893636405,9.2222556893636387,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RFM input'!N9","v":20},{"$f":"H66*H$7","v":15.408240797466402},15.440314773750565,15.349130683937183,15.370426148939398,15.3704261489394,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RFM input'!N10","v":0},{"$f":"H67*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RFM input'!N11","v":0},{"$f":"H68*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RFM input'!N12","v":0},{"$f":"H69*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RFM input'!N13","v":0},{"$f":"H70*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RFM input'!N14","v":0},{"$f":"H71*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RFM input'!N15","v":0},{"$f":"H72*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RFM input'!N16","v":0},{"$f":"H73*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RFM input'!N17","v":0},{"$f":"H74*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RFM input'!N18","v":0},{"$f":"H75*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RFM input'!N19","v":0},{"$f":"H76*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RFM input'!N20","v":0},{"$f":"H77*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RFM input'!N21","v":0},{"$f":"H78*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!N22","v":0},{"$f":"H79*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!N23","v":0},{"$f":"H80*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!N24","v":0},{"$f":"H81*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!N25","v":0},{"$f":"H82*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!N26","v":0},{"$f":"H83*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!N27","v":0},{"$f":"H84*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!N28","v":0},{"$f":"H85*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!N29","v":0},{"$f":"H86*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!N30","v":0},{"$f":"H87*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!N31","v":0},{"$f":"H88*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!N32","v":0},{"$f":"H89*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!N33","v":0},{"$f":"H90*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!N34","v":0},{"$f":"H91*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!N35","v":0},{"$f":"H92*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!N36","v":0},{"$f":"H93*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!N37","v":0},{"$f":"H94*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!N38","v":0},{"$f":"H95*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!N39","v":0},{"$f":"H96*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!N40","v":0},{"$f":"H97*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!N41","v":0},{"$f":"H98*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!N42","v":0},{"$f":"H99*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!N43","v":0},{"$f":"H100*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!N44","v":0},{"$f":"H101*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!N45","v":0},{"$f":"H102*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!N46","v":0},{"$f":"H103*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!N47","v":0},{"$f":"H104*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!N48","v":0},{"$f":"H105*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!N49","v":0},{"$f":"H106*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!N50","v":0},{"$f":"H107*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!N51","v":0},{"$f":"H108*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!N52","v":0},{"$f":"H109*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!N53","v":0},{"$f":"H110*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!N54","v":0},{"$f":"H111*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!N55","v":0},{"$f":"H112*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!N56","v":0},{"$f":"H113*H$7","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Regulatory Depreciation\"","v":"Nominal Actual Regulatory Depreciation"},null,null,null,{"$f":"SUM(G1294:G1343)","v":-15},{"$f":"SUM(H1294:H1343)","v":-4.1779563944250171},{"$f":"SUM(I1294:I1343)","v":6.3602473306432934},-29.870454451354171,-23.475304923721232,-25.310540421087797,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"-'RFM input'!P7","v":-5},{"$f":"H1504+H1556","v":-9.8527092457483079},{"$f":"I1504+I1556","v":-6.2327274827350436},-21.03519107935038,-18.98905759338211,-20.196189809302023,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"-'RFM input'!P8","v":-5},{"$f":"H1505+H1557","v":-13.969891793321345},-11.432012064808507,-23.597980325909113,-22.278848024976945,-23.570211843295137,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"-'RFM input'!P9","v":-5},{"$f":"H1506+H1558","v":19.644644644644636},24.024986878186844,14.762716953905317,17.792600694637819,18.455861231509363,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"-'RFM input'!P10","v":0},{"$f":"H1507+H1559","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"-'RFM input'!P11","v":0},{"$f":"H1508+H1560","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"-'RFM input'!P12","v":0},{"$f":"H1509+H1561","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"-'RFM input'!P13","v":0},{"$f":"H1510+H1562","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"-'RFM input'!P14","v":0},{"$f":"H1511+H1563","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"-'RFM input'!P15","v":0},{"$f":"H1512+H1564","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"-'RFM input'!P16","v":0},{"$f":"H1513+H1565","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"-'RFM input'!P17","v":0},{"$f":"H1514+H1566","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"-'RFM input'!P18","v":0},{"$f":"H1515+H1567","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"-'RFM input'!P19","v":0},{"$f":"H1516+H1568","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"-'RFM input'!P20","v":0},{"$f":"H1517+H1569","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"-'RFM input'!P21","v":0},{"$f":"H1518+H1570","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"-'RFM input'!P22","v":0},{"$f":"H1519+H1571","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"-'RFM input'!P23","v":0},{"$f":"H1520+H1572","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"-'RFM input'!P24","v":0},{"$f":"H1521+H1573","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"-'RFM input'!P25","v":0},{"$f":"H1522+H1574","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"-'RFM input'!P26","v":0},{"$f":"H1523+H1575","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"-'RFM input'!P27","v":0},{"$f":"H1524+H1576","v":0},{"$f":"I1524+I1576","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"-'RFM input'!P28","v":0},{"$f":"H1525+H1577","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"-'RFM input'!P29","v":0},{"$f":"H1526+H1578","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"-'RFM input'!P30","v":0},{"$f":"H1527+H1579","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"-'RFM input'!P31","v":0},{"$f":"H1528+H1580","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"-'RFM input'!P32","v":0},{"$f":"H1529+H1581","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"-'RFM input'!P33","v":0},{"$f":"H1530+H1582","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"-'RFM input'!P34","v":0},{"$f":"H1531+H1583","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"-'RFM input'!P35","v":0},{"$f":"H1532+H1584","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"-'RFM input'!P36","v":0},{"$f":"H1533+H1585","v":0},{"$f":"I1533+I1585","v":0},0,0,0,0,0,0,0,{"$f":"Q1533+Q1585","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"-'RFM input'!P37","v":0},{"$f":"H1534+H1586","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"-'RFM input'!P38","v":0},{"$f":"H1535+H1587","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"-'RFM input'!P39","v":0},{"$f":"H1536+H1588","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"-'RFM input'!P40","v":0},{"$f":"H1537+H1589","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"-'RFM input'!P41","v":0},{"$f":"H1538+H1590","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"-'RFM input'!P42","v":0},{"$f":"H1539+H1591","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"-'RFM input'!P43","v":0},{"$f":"H1540+H1592","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"-'RFM input'!P44","v":0},{"$f":"H1541+H1593","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"-'RFM input'!P45","v":0},{"$f":"H1542+H1594","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"-'RFM input'!P46","v":0},{"$f":"H1543+H1595","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"-'RFM input'!P47","v":0},{"$f":"H1544+H1596","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"-'RFM input'!P48","v":0},{"$f":"H1545+H1597","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"-'RFM input'!P49","v":0},{"$f":"H1546+H1598","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"-'RFM input'!P50","v":0},{"$f":"H1547+H1599","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"-'RFM input'!P51","v":0},{"$f":"H1548+H1600","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"-'RFM input'!P52","v":0},{"$f":"H1549+H1601","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"-'RFM input'!P53","v":0},{"$f":"H1550+H1602","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"-'RFM input'!P54","v":0},{"$f":"H1551+H1603","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"-'RFM input'!P55","v":0},{"$f":"H1552+H1604","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"-'RFM input'!P56","v":0},{"$f":"H1553+H1605","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G1346:G1395)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RFM input'!R7","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RFM input'!R8","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RFM input'!R9","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RFM input'!R10","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RFM input'!R11","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RFM input'!R12","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RFM input'!R13","v":0}]
[null,null,null,{"$f":"Asset8","v":0},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":0},null,null,{"$f":"'RFM input'!R36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!R37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!R38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!R39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!R40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!R41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!R42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!R43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!R44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!R45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!R46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!R47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!R48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!R49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!R50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!R51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!R52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!R53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!R54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!R55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!R56","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G1398:G1447)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RFM input'!T7","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RFM input'!T8","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RFM input'!T9","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RFM input'!T10","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RFM input'!T11","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RFM input'!T12","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RFM input'!T13","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RFM input'!T14","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RFM input'!T15","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RFM input'!T16","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RFM input'!T17","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RFM input'!T18","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RFM input'!T19","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RFM input'!T20","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RFM input'!T21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!T22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!T23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!T24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!T25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!T26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!T27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!T28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!T29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!T30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!T31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!T32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!T33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!T34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!T35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!T36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!T37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!T38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!T39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!T40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!T41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!T42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!T43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!T44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!T45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!T46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!T47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!T48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!T49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!T50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!T51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!T52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!T53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!T54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!T55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!T56","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G1450:G1499)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RFM input'!V7","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RFM input'!V8","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RFM input'!V9","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RFM input'!V10","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RFM input'!V11","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RFM input'!V12","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RFM input'!V13","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RFM input'!V14","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RFM input'!V15","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RFM input'!V16","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RFM input'!V17","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RFM input'!V18","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RFM input'!V19","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RFM input'!V20","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RFM input'!V21","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RFM input'!V22","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RFM input'!V23","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RFM input'!V24","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RFM input'!V25","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RFM input'!V26","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RFM input'!V27","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RFM input'!V28","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RFM input'!V29","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RFM input'!V30","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RFM input'!V31","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RFM input'!V32","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RFM input'!V33","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RFM input'!V34","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RFM input'!V35","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RFM input'!V36","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RFM input'!V37","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RFM input'!V38","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RFM input'!V39","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RFM input'!V40","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RFM input'!V41","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RFM input'!V42","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RFM input'!V43","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RFM input'!V44","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RFM input'!V45","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RFM input'!V46","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RFM input'!V47","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RFM input'!V48","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RFM input'!V49","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RFM input'!V50","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RFM input'!V51","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RFM input'!V52","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RFM input'!V53","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RFM input'!V54","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RFM input'!V55","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RFM input'!V56","v":0}]
[]
[]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Straight-line Depreciation\"","v":"Nominal Actual Straight-line Depreciation"},null,null,null,{"$f":"SUM(G1504:G1553)","v":-58.576683644595775},{"$f":"SUM(H1504:H1553)","v":-74.122901339369946},-76.425320718570532,-79.114636039290474,-80.91583676365218,-82.978358814629559,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"-(G1556-G1294)","v":-22.43067345783831},{"$f":"H$128*H$7","v":-37.755612148651203},-38.911031719626529,-40.262905588645964,-41.16261418729416,-42.194904266665624,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,-18.944538766270647,{"$f":"H$141*H$7","v":-36.367289190718736},-37.514288998944011,-38.851730450644517,-39.753222576358013,-40.783454547963942,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,-17.201471420486815,{"$f":"H$154*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":0},null,null,0,{"$f":"H$167*H$7","v":0},{"$f":"I$167*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":0},null,null,0,{"$f":"H$180*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":0},null,null,0,{"$f":"H$193*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":0},null,null,0,{"$f":"H$206*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":0},null,null,0,{"$f":"H$219*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$232*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$245*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$258*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$271*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$284*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$297*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$310*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$323*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$336*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$349*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$362*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$375*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$388*H$7","v":0},{"$f":"I$388*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,{"$f":"H$401*H$7","v":0},{"$f":"I$401*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$401*Q$7","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,{"$f":"H$414*H$7","v":0},{"$f":"I$414*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$414*Q$7","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,{"$f":"H$427*H$7","v":0},{"$f":"I$427*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$427*Q$7","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,{"$f":"H$440*H$7","v":0},{"$f":"I$440*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$440*Q$7","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,{"$f":"H$453*H$7","v":0},{"$f":"I$453*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$453*Q$7","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,{"$f":"H$466*H$7","v":0},{"$f":"I$466*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,{"$f":"H$479*H$7","v":0},{"$f":"I$479*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$479*Q$7","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,{"$f":"H$492*H$7","v":0},{"$f":"I$492*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$492*Q$7","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,{"$f":"H$505*H$7","v":0},{"$f":"I$505*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$505*Q$7","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,{"$f":"H$518*H$7","v":0},{"$f":"I$518*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,{"$f":"H$531*H$7","v":0},{"$f":"I$531*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,{"$f":"H$544*H$7","v":0},{"$f":"I$544*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,{"$f":"H$557*H$7","v":0},{"$f":"I$557*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,{"$f":"H$570*H$7","v":0},{"$f":"I$570*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,{"$f":"H$583*H$7","v":0},{"$f":"I$583*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,{"$f":"H$596*H$7","v":0},{"$f":"I$596*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,{"$f":"H$609*H$7","v":0},{"$f":"I$609*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,{"$f":"H$622*H$7","v":0},{"$f":"I$622*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,{"$f":"H$635*H$7","v":0},{"$f":"I$635*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,{"$f":"H$648*H$7","v":0},{"$f":"I$648*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,{"$f":"H$661*H$7","v":0},{"$f":"I$661*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,{"$f":"H$674*H$7","v":0},{"$f":"I$674*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,{"$f":"H$687*H$7","v":0},{"$f":"I$687*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,{"$f":"H$700*H$7","v":0},{"$f":"I$700*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,{"$f":"H$713*H$7","v":0},{"$f":"I$713*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,{"$f":"H$726*H$7","v":0},{"$f":"I$726*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,{"$f":"H$739*H$7","v":0},{"$f":"I$739*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,{"$f":"H$752*H$7","v":0},{"$f":"I$752*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,{"$f":"H$765*H$7","v":0},{"$f":"I$765*I$7","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Actual Inflation on Opening RAB",null,null,null,{"$f":"SUM(G1556:G1605)","v":43.576683644595775},{"$f":"SUM(H1556:H1605)","v":69.944944944944922},82.785568049213822,49.244181587936303,57.440531839930934,57.667818393541765,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"G1190*G$6","v":17.43067345783831},{"$f":"H1190*H$6","v":27.902902902902895},{"$f":"I1190*I$6","v":32.678304236891485},{"$f":"J1190*J$6","v":19.227714509295584},{"$f":"IF(COUNT($H1556:J1556)>='RFM input'!$AA$7,0,K1190*K$6)","v":22.17355659391205},{"$f":"IF(COUNT($H1556:K1556)>='RFM input'!$AA$7,0,L1190*L$6)","v":21.998714457363601},{"$f":"IF(COUNT($H1556:L1556)>='RFM input'!$AA$7,0,M1190*M$6)","v":0},{"$f":"IF(COUNT($H1556:M1556)>='RFM input'!$AA$7,0,N1190*N$6)","v":0},{"$f":"IF(COUNT($H1556:N1556)>='RFM input'!$AA$7,0,O1190*O$6)","v":0},{"$f":"IF(COUNT($H1556:O1556)>='RFM input'!$AA$7,0,P1190*P$6)","v":0},{"$f":"IF(COUNT($H1556:P1556)>='RFM input'!$AA$7,0,Q1190*Q$6)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"G1191*G$6","v":13.944538766270647},22.397397397397391,26.082276934135503,15.253750124735403,{"$f":"IF(COUNT($H1557:J1557)>='RFM input'!$AA$7,0,K1191*K$6)","v":17.474374551381068},{"$f":"IF(COUNT($H1557:K1557)>='RFM input'!$AA$7,0,L1191*L$6)","v":17.213242704668804},{"$f":"IF(COUNT($H1557:L1557)>='RFM input'!$AA$7,0,M1191*M$6)","v":0},{"$f":"IF(COUNT($H1557:M1557)>='RFM input'!$AA$7,0,N1191*N$6)","v":0},{"$f":"IF(COUNT($H1557:N1557)>='RFM input'!$AA$7,0,O1191*O$6)","v":0},{"$f":"IF(COUNT($H1557:O1557)>='RFM input'!$AA$7,0,P1191*P$6)","v":0},{"$f":"IF(COUNT($H1557:P1557)>='RFM input'!$AA$7,0,Q1191*Q$6)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,12.201471420486815,19.644644644644636,24.024986878186844,14.762716953905317,{"$f":"IF(COUNT($H1558:J1558)>='RFM input'!$AA$7,0,K1192*K$6)","v":17.792600694637819},{"$f":"IF(COUNT($H1558:K1558)>='RFM input'!$AA$7,0,L1192*L$6)","v":18.455861231509363},{"$f":"IF(COUNT($H1558:L1558)>='RFM input'!$AA$7,0,M1192*M$6)","v":0},{"$f":"IF(COUNT($H1558:M1558)>='RFM input'!$AA$7,0,N1192*N$6)","v":0},{"$f":"IF(COUNT($H1558:N1558)>='RFM input'!$AA$7,0,O1192*O$6)","v":0},{"$f":"IF(COUNT($H1558:O1558)>='RFM input'!$AA$7,0,P1192*P$6)","v":0},{"$f":"IF(COUNT($H1558:P1558)>='RFM input'!$AA$7,0,Q1192*Q$6)","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1559:J1559)>='RFM input'!$AA$7,0,K1193*K$6)","v":0},{"$f":"IF(COUNT($H1559:K1559)>='RFM input'!$AA$7,0,L1193*L$6)","v":0},{"$f":"IF(COUNT($H1559:L1559)>='RFM input'!$AA$7,0,M1193*M$6)","v":0},{"$f":"IF(COUNT($H1559:M1559)>='RFM input'!$AA$7,0,N1193*N$6)","v":0},{"$f":"IF(COUNT($H1559:N1559)>='RFM input'!$AA$7,0,O1193*O$6)","v":0},{"$f":"IF(COUNT($H1559:O1559)>='RFM input'!$AA$7,0,P1193*P$6)","v":0},{"$f":"IF(COUNT($H1559:P1559)>='RFM input'!$AA$7,0,Q1193*Q$6)","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1560:J1560)>='RFM input'!$AA$7,0,K1194*K$6)","v":0},{"$f":"IF(COUNT($H1560:K1560)>='RFM input'!$AA$7,0,L1194*L$6)","v":0},{"$f":"IF(COUNT($H1560:L1560)>='RFM input'!$AA$7,0,M1194*M$6)","v":0},{"$f":"IF(COUNT($H1560:M1560)>='RFM input'!$AA$7,0,N1194*N$6)","v":0},{"$f":"IF(COUNT($H1560:N1560)>='RFM input'!$AA$7,0,O1194*O$6)","v":0},{"$f":"IF(COUNT($H1560:O1560)>='RFM input'!$AA$7,0,P1194*P$6)","v":0},{"$f":"IF(COUNT($H1560:P1560)>='RFM input'!$AA$7,0,Q1194*Q$6)","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1561:J1561)>='RFM input'!$AA$7,0,K1195*K$6)","v":0},{"$f":"IF(COUNT($H1561:K1561)>='RFM input'!$AA$7,0,L1195*L$6)","v":0},{"$f":"IF(COUNT($H1561:L1561)>='RFM input'!$AA$7,0,M1195*M$6)","v":0},{"$f":"IF(COUNT($H1561:M1561)>='RFM input'!$AA$7,0,N1195*N$6)","v":0},{"$f":"IF(COUNT($H1561:N1561)>='RFM input'!$AA$7,0,O1195*O$6)","v":0},{"$f":"IF(COUNT($H1561:O1561)>='RFM input'!$AA$7,0,P1195*P$6)","v":0},{"$f":"IF(COUNT($H1561:P1561)>='RFM input'!$AA$7,0,Q1195*Q$6)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1562:J1562)>='RFM input'!$AA$7,0,K1196*K$6)","v":0},{"$f":"IF(COUNT($H1562:K1562)>='RFM input'!$AA$7,0,L1196*L$6)","v":0},{"$f":"IF(COUNT($H1562:L1562)>='RFM input'!$AA$7,0,M1196*M$6)","v":0},{"$f":"IF(COUNT($H1562:M1562)>='RFM input'!$AA$7,0,N1196*N$6)","v":0},{"$f":"IF(COUNT($H1562:N1562)>='RFM input'!$AA$7,0,O1196*O$6)","v":0},{"$f":"IF(COUNT($H1562:O1562)>='RFM input'!$AA$7,0,P1196*P$6)","v":0},{"$f":"IF(COUNT($H1562:P1562)>='RFM input'!$AA$7,0,Q1196*Q$6)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1563:J1563)>='RFM input'!$AA$7,0,K1197*K$6)","v":0},{"$f":"IF(COUNT($H1563:K1563)>='RFM input'!$AA$7,0,L1197*L$6)","v":0},{"$f":"IF(COUNT($H1563:L1563)>='RFM input'!$AA$7,0,M1197*M$6)","v":0},{"$f":"IF(COUNT($H1563:M1563)>='RFM input'!$AA$7,0,N1197*N$6)","v":0},{"$f":"IF(COUNT($H1563:N1563)>='RFM input'!$AA$7,0,O1197*O$6)","v":0},{"$f":"IF(COUNT($H1563:O1563)>='RFM input'!$AA$7,0,P1197*P$6)","v":0},{"$f":"IF(COUNT($H1563:P1563)>='RFM input'!$AA$7,0,Q1197*Q$6)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1564:J1564)>='RFM input'!$AA$7,0,K1198*K$6)","v":0},{"$f":"IF(COUNT($H1564:K1564)>='RFM input'!$AA$7,0,L1198*L$6)","v":0},{"$f":"IF(COUNT($H1564:L1564)>='RFM input'!$AA$7,0,M1198*M$6)","v":0},{"$f":"IF(COUNT($H1564:M1564)>='RFM input'!$AA$7,0,N1198*N$6)","v":0},{"$f":"IF(COUNT($H1564:N1564)>='RFM input'!$AA$7,0,O1198*O$6)","v":0},{"$f":"IF(COUNT($H1564:O1564)>='RFM input'!$AA$7,0,P1198*P$6)","v":0},{"$f":"IF(COUNT($H1564:P1564)>='RFM input'!$AA$7,0,Q1198*Q$6)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1565:J1565)>='RFM input'!$AA$7,0,K1199*K$6)","v":0},{"$f":"IF(COUNT($H1565:K1565)>='RFM input'!$AA$7,0,L1199*L$6)","v":0},{"$f":"IF(COUNT($H1565:L1565)>='RFM input'!$AA$7,0,M1199*M$6)","v":0},{"$f":"IF(COUNT($H1565:M1565)>='RFM input'!$AA$7,0,N1199*N$6)","v":0},{"$f":"IF(COUNT($H1565:N1565)>='RFM input'!$AA$7,0,O1199*O$6)","v":0},{"$f":"IF(COUNT($H1565:O1565)>='RFM input'!$AA$7,0,P1199*P$6)","v":0},{"$f":"IF(COUNT($H1565:P1565)>='RFM input'!$AA$7,0,Q1199*Q$6)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1566:J1566)>='RFM input'!$AA$7,0,K1200*K$6)","v":0},{"$f":"IF(COUNT($H1566:K1566)>='RFM input'!$AA$7,0,L1200*L$6)","v":0},{"$f":"IF(COUNT($H1566:L1566)>='RFM input'!$AA$7,0,M1200*M$6)","v":0},{"$f":"IF(COUNT($H1566:M1566)>='RFM input'!$AA$7,0,N1200*N$6)","v":0},{"$f":"IF(COUNT($H1566:N1566)>='RFM input'!$AA$7,0,O1200*O$6)","v":0},{"$f":"IF(COUNT($H1566:O1566)>='RFM input'!$AA$7,0,P1200*P$6)","v":0},{"$f":"IF(COUNT($H1566:P1566)>='RFM input'!$AA$7,0,Q1200*Q$6)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1567:J1567)>='RFM input'!$AA$7,0,K1201*K$6)","v":0},{"$f":"IF(COUNT($H1567:K1567)>='RFM input'!$AA$7,0,L1201*L$6)","v":0},{"$f":"IF(COUNT($H1567:L1567)>='RFM input'!$AA$7,0,M1201*M$6)","v":0},{"$f":"IF(COUNT($H1567:M1567)>='RFM input'!$AA$7,0,N1201*N$6)","v":0},{"$f":"IF(COUNT($H1567:N1567)>='RFM input'!$AA$7,0,O1201*O$6)","v":0},{"$f":"IF(COUNT($H1567:O1567)>='RFM input'!$AA$7,0,P1201*P$6)","v":0},{"$f":"IF(COUNT($H1567:P1567)>='RFM input'!$AA$7,0,Q1201*Q$6)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1568:J1568)>='RFM input'!$AA$7,0,K1202*K$6)","v":0},{"$f":"IF(COUNT($H1568:K1568)>='RFM input'!$AA$7,0,L1202*L$6)","v":0},{"$f":"IF(COUNT($H1568:L1568)>='RFM input'!$AA$7,0,M1202*M$6)","v":0},{"$f":"IF(COUNT($H1568:M1568)>='RFM input'!$AA$7,0,N1202*N$6)","v":0},{"$f":"IF(COUNT($H1568:N1568)>='RFM input'!$AA$7,0,O1202*O$6)","v":0},{"$f":"IF(COUNT($H1568:O1568)>='RFM input'!$AA$7,0,P1202*P$6)","v":0},{"$f":"IF(COUNT($H1568:P1568)>='RFM input'!$AA$7,0,Q1202*Q$6)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1569:J1569)>='RFM input'!$AA$7,0,K1203*K$6)","v":0},{"$f":"IF(COUNT($H1569:K1569)>='RFM input'!$AA$7,0,L1203*L$6)","v":0},{"$f":"IF(COUNT($H1569:L1569)>='RFM input'!$AA$7,0,M1203*M$6)","v":0},{"$f":"IF(COUNT($H1569:M1569)>='RFM input'!$AA$7,0,N1203*N$6)","v":0},{"$f":"IF(COUNT($H1569:N1569)>='RFM input'!$AA$7,0,O1203*O$6)","v":0},{"$f":"IF(COUNT($H1569:O1569)>='RFM input'!$AA$7,0,P1203*P$6)","v":0},{"$f":"IF(COUNT($H1569:P1569)>='RFM input'!$AA$7,0,Q1203*Q$6)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1570:J1570)>='RFM input'!$AA$7,0,K1204*K$6)","v":0},{"$f":"IF(COUNT($H1570:K1570)>='RFM input'!$AA$7,0,L1204*L$6)","v":0},{"$f":"IF(COUNT($H1570:L1570)>='RFM input'!$AA$7,0,M1204*M$6)","v":0},{"$f":"IF(COUNT($H1570:M1570)>='RFM input'!$AA$7,0,N1204*N$6)","v":0},{"$f":"IF(COUNT($H1570:N1570)>='RFM input'!$AA$7,0,O1204*O$6)","v":0},{"$f":"IF(COUNT($H1570:O1570)>='RFM input'!$AA$7,0,P1204*P$6)","v":0},{"$f":"IF(COUNT($H1570:P1570)>='RFM input'!$AA$7,0,Q1204*Q$6)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1571:J1571)>='RFM input'!$AA$7,0,K1205*K$6)","v":0},{"$f":"IF(COUNT($H1571:K1571)>='RFM input'!$AA$7,0,L1205*L$6)","v":0},{"$f":"IF(COUNT($H1571:L1571)>='RFM input'!$AA$7,0,M1205*M$6)","v":0},{"$f":"IF(COUNT($H1571:M1571)>='RFM input'!$AA$7,0,N1205*N$6)","v":0},{"$f":"IF(COUNT($H1571:N1571)>='RFM input'!$AA$7,0,O1205*O$6)","v":0},{"$f":"IF(COUNT($H1571:O1571)>='RFM input'!$AA$7,0,P1205*P$6)","v":0},{"$f":"IF(COUNT($H1571:P1571)>='RFM input'!$AA$7,0,Q1205*Q$6)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1572:J1572)>='RFM input'!$AA$7,0,K1206*K$6)","v":0},{"$f":"IF(COUNT($H1572:K1572)>='RFM input'!$AA$7,0,L1206*L$6)","v":0},{"$f":"IF(COUNT($H1572:L1572)>='RFM input'!$AA$7,0,M1206*M$6)","v":0},{"$f":"IF(COUNT($H1572:M1572)>='RFM input'!$AA$7,0,N1206*N$6)","v":0},{"$f":"IF(COUNT($H1572:N1572)>='RFM input'!$AA$7,0,O1206*O$6)","v":0},{"$f":"IF(COUNT($H1572:O1572)>='RFM input'!$AA$7,0,P1206*P$6)","v":0},{"$f":"IF(COUNT($H1572:P1572)>='RFM input'!$AA$7,0,Q1206*Q$6)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"G1207*G$6","v":0},0,0,0,{"$f":"IF(COUNT($H1573:J1573)>='RFM input'!$AA$7,0,K1207*K$6)","v":0},{"$f":"IF(COUNT($H1573:K1573)>='RFM input'!$AA$7,0,L1207*L$6)","v":0},{"$f":"IF(COUNT($H1573:L1573)>='RFM input'!$AA$7,0,M1207*M$6)","v":0},{"$f":"IF(COUNT($H1573:M1573)>='RFM input'!$AA$7,0,N1207*N$6)","v":0},{"$f":"IF(COUNT($H1573:N1573)>='RFM input'!$AA$7,0,O1207*O$6)","v":0},{"$f":"IF(COUNT($H1573:O1573)>='RFM input'!$AA$7,0,P1207*P$6)","v":0},{"$f":"IF(COUNT($H1573:P1573)>='RFM input'!$AA$7,0,Q1207*Q$6)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1574:J1574)>='RFM input'!$AA$7,0,K1208*K$6)","v":0},{"$f":"IF(COUNT($H1574:K1574)>='RFM input'!$AA$7,0,L1208*L$6)","v":0},{"$f":"IF(COUNT($H1574:L1574)>='RFM input'!$AA$7,0,M1208*M$6)","v":0},{"$f":"IF(COUNT($H1574:M1574)>='RFM input'!$AA$7,0,N1208*N$6)","v":0},{"$f":"IF(COUNT($H1574:N1574)>='RFM input'!$AA$7,0,O1208*O$6)","v":0},{"$f":"IF(COUNT($H1574:O1574)>='RFM input'!$AA$7,0,P1208*P$6)","v":0},{"$f":"IF(COUNT($H1574:P1574)>='RFM input'!$AA$7,0,Q1208*Q$6)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,{"$f":"H1209*H$6","v":0},0,0,{"$f":"IF(COUNT($H1575:J1575)>='RFM input'!$AA$7,0,K1209*K$6)","v":0},{"$f":"IF(COUNT($H1575:K1575)>='RFM input'!$AA$7,0,L1209*L$6)","v":0},{"$f":"IF(COUNT($H1575:L1575)>='RFM input'!$AA$7,0,M1209*M$6)","v":0},{"$f":"IF(COUNT($H1575:M1575)>='RFM input'!$AA$7,0,N1209*N$6)","v":0},{"$f":"IF(COUNT($H1575:N1575)>='RFM input'!$AA$7,0,O1209*O$6)","v":0},{"$f":"IF(COUNT($H1575:O1575)>='RFM input'!$AA$7,0,P1209*P$6)","v":0},{"$f":"IF(COUNT($H1575:P1575)>='RFM input'!$AA$7,0,Q1209*Q$6)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"G1210*G$6","v":0},0,{"$f":"I1210*I$6","v":0},0,{"$f":"IF(COUNT($H1576:J1576)>='RFM input'!$AA$7,0,K1210*K$6)","v":0},{"$f":"IF(COUNT($H1576:K1576)>='RFM input'!$AA$7,0,L1210*L$6)","v":0},{"$f":"IF(COUNT($H1576:L1576)>='RFM input'!$AA$7,0,M1210*M$6)","v":0},{"$f":"IF(COUNT($H1576:M1576)>='RFM input'!$AA$7,0,N1210*N$6)","v":0},{"$f":"IF(COUNT($H1576:N1576)>='RFM input'!$AA$7,0,O1210*O$6)","v":0},{"$f":"IF(COUNT($H1576:O1576)>='RFM input'!$AA$7,0,P1210*P$6)","v":0},{"$f":"IF(COUNT($H1576:P1576)>='RFM input'!$AA$7,0,Q1210*Q$6)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1577:J1577)>='RFM input'!$AA$7,0,K1211*K$6)","v":0},{"$f":"IF(COUNT($H1577:K1577)>='RFM input'!$AA$7,0,L1211*L$6)","v":0},{"$f":"IF(COUNT($H1577:L1577)>='RFM input'!$AA$7,0,M1211*M$6)","v":0},{"$f":"IF(COUNT($H1577:M1577)>='RFM input'!$AA$7,0,N1211*N$6)","v":0},{"$f":"IF(COUNT($H1577:N1577)>='RFM input'!$AA$7,0,O1211*O$6)","v":0},{"$f":"IF(COUNT($H1577:O1577)>='RFM input'!$AA$7,0,P1211*P$6)","v":0},{"$f":"IF(COUNT($H1577:P1577)>='RFM input'!$AA$7,0,Q1211*Q$6)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1578:J1578)>='RFM input'!$AA$7,0,K1212*K$6)","v":0},{"$f":"IF(COUNT($H1578:K1578)>='RFM input'!$AA$7,0,L1212*L$6)","v":0},{"$f":"IF(COUNT($H1578:L1578)>='RFM input'!$AA$7,0,M1212*M$6)","v":0},{"$f":"IF(COUNT($H1578:M1578)>='RFM input'!$AA$7,0,N1212*N$6)","v":0},{"$f":"IF(COUNT($H1578:N1578)>='RFM input'!$AA$7,0,O1212*O$6)","v":0},{"$f":"IF(COUNT($H1578:O1578)>='RFM input'!$AA$7,0,P1212*P$6)","v":0},{"$f":"IF(COUNT($H1578:P1578)>='RFM input'!$AA$7,0,Q1212*Q$6)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1579:J1579)>='RFM input'!$AA$7,0,K1213*K$6)","v":0},{"$f":"IF(COUNT($H1579:K1579)>='RFM input'!$AA$7,0,L1213*L$6)","v":0},{"$f":"IF(COUNT($H1579:L1579)>='RFM input'!$AA$7,0,M1213*M$6)","v":0},{"$f":"IF(COUNT($H1579:M1579)>='RFM input'!$AA$7,0,N1213*N$6)","v":0},{"$f":"IF(COUNT($H1579:N1579)>='RFM input'!$AA$7,0,O1213*O$6)","v":0},{"$f":"IF(COUNT($H1579:O1579)>='RFM input'!$AA$7,0,P1213*P$6)","v":0},{"$f":"IF(COUNT($H1579:P1579)>='RFM input'!$AA$7,0,Q1213*Q$6)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1580:J1580)>='RFM input'!$AA$7,0,K1214*K$6)","v":0},{"$f":"IF(COUNT($H1580:K1580)>='RFM input'!$AA$7,0,L1214*L$6)","v":0},{"$f":"IF(COUNT($H1580:L1580)>='RFM input'!$AA$7,0,M1214*M$6)","v":0},{"$f":"IF(COUNT($H1580:M1580)>='RFM input'!$AA$7,0,N1214*N$6)","v":0},{"$f":"IF(COUNT($H1580:N1580)>='RFM input'!$AA$7,0,O1214*O$6)","v":0},{"$f":"IF(COUNT($H1580:O1580)>='RFM input'!$AA$7,0,P1214*P$6)","v":0},{"$f":"IF(COUNT($H1580:P1580)>='RFM input'!$AA$7,0,Q1214*Q$6)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1581:J1581)>='RFM input'!$AA$7,0,K1215*K$6)","v":0},{"$f":"IF(COUNT($H1581:K1581)>='RFM input'!$AA$7,0,L1215*L$6)","v":0},{"$f":"IF(COUNT($H1581:L1581)>='RFM input'!$AA$7,0,M1215*M$6)","v":0},{"$f":"IF(COUNT($H1581:M1581)>='RFM input'!$AA$7,0,N1215*N$6)","v":0},{"$f":"IF(COUNT($H1581:N1581)>='RFM input'!$AA$7,0,O1215*O$6)","v":0},{"$f":"IF(COUNT($H1581:O1581)>='RFM input'!$AA$7,0,P1215*P$6)","v":0},{"$f":"IF(COUNT($H1581:P1581)>='RFM input'!$AA$7,0,Q1215*Q$6)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1582:J1582)>='RFM input'!$AA$7,0,K1216*K$6)","v":0},{"$f":"IF(COUNT($H1582:K1582)>='RFM input'!$AA$7,0,L1216*L$6)","v":0},{"$f":"IF(COUNT($H1582:L1582)>='RFM input'!$AA$7,0,M1216*M$6)","v":0},{"$f":"IF(COUNT($H1582:M1582)>='RFM input'!$AA$7,0,N1216*N$6)","v":0},{"$f":"IF(COUNT($H1582:N1582)>='RFM input'!$AA$7,0,O1216*O$6)","v":0},{"$f":"IF(COUNT($H1582:O1582)>='RFM input'!$AA$7,0,P1216*P$6)","v":0},{"$f":"IF(COUNT($H1582:P1582)>='RFM input'!$AA$7,0,Q1216*Q$6)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1583:J1583)>='RFM input'!$AA$7,0,K1217*K$6)","v":0},{"$f":"IF(COUNT($H1583:K1583)>='RFM input'!$AA$7,0,L1217*L$6)","v":0},{"$f":"IF(COUNT($H1583:L1583)>='RFM input'!$AA$7,0,M1217*M$6)","v":0},{"$f":"IF(COUNT($H1583:M1583)>='RFM input'!$AA$7,0,N1217*N$6)","v":0},{"$f":"IF(COUNT($H1583:N1583)>='RFM input'!$AA$7,0,O1217*O$6)","v":0},{"$f":"IF(COUNT($H1583:O1583)>='RFM input'!$AA$7,0,P1217*P$6)","v":0},{"$f":"IF(COUNT($H1583:P1583)>='RFM input'!$AA$7,0,Q1217*Q$6)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1584:J1584)>='RFM input'!$AA$7,0,K1218*K$6)","v":0},{"$f":"IF(COUNT($H1584:K1584)>='RFM input'!$AA$7,0,L1218*L$6)","v":0},{"$f":"IF(COUNT($H1584:L1584)>='RFM input'!$AA$7,0,M1218*M$6)","v":0},{"$f":"IF(COUNT($H1584:M1584)>='RFM input'!$AA$7,0,N1218*N$6)","v":0},{"$f":"IF(COUNT($H1584:N1584)>='RFM input'!$AA$7,0,O1218*O$6)","v":0},{"$f":"IF(COUNT($H1584:O1584)>='RFM input'!$AA$7,0,P1218*P$6)","v":0},{"$f":"IF(COUNT($H1584:P1584)>='RFM input'!$AA$7,0,Q1218*Q$6)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1585:J1585)>='RFM input'!$AA$7,0,K1219*K$6)","v":0},{"$f":"IF(COUNT($H1585:K1585)>='RFM input'!$AA$7,0,L1219*L$6)","v":0},{"$f":"IF(COUNT($H1585:L1585)>='RFM input'!$AA$7,0,M1219*M$6)","v":0},{"$f":"IF(COUNT($H1585:M1585)>='RFM input'!$AA$7,0,N1219*N$6)","v":0},{"$f":"IF(COUNT($H1585:N1585)>='RFM input'!$AA$7,0,O1219*O$6)","v":0},{"$f":"IF(COUNT($H1585:O1585)>='RFM input'!$AA$7,0,P1219*P$6)","v":0},{"$f":"IF(COUNT($H1585:P1585)>='RFM input'!$AA$7,0,Q1219*Q$6)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1586:J1586)>='RFM input'!$AA$7,0,K1220*K$6)","v":0},{"$f":"IF(COUNT($H1586:K1586)>='RFM input'!$AA$7,0,L1220*L$6)","v":0},{"$f":"IF(COUNT($H1586:L1586)>='RFM input'!$AA$7,0,M1220*M$6)","v":0},{"$f":"IF(COUNT($H1586:M1586)>='RFM input'!$AA$7,0,N1220*N$6)","v":0},{"$f":"IF(COUNT($H1586:N1586)>='RFM input'!$AA$7,0,O1220*O$6)","v":0},{"$f":"IF(COUNT($H1586:O1586)>='RFM input'!$AA$7,0,P1220*P$6)","v":0},{"$f":"IF(COUNT($H1586:P1586)>='RFM input'!$AA$7,0,Q1220*Q$6)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1587:J1587)>='RFM input'!$AA$7,0,K1221*K$6)","v":0},{"$f":"IF(COUNT($H1587:K1587)>='RFM input'!$AA$7,0,L1221*L$6)","v":0},{"$f":"IF(COUNT($H1587:L1587)>='RFM input'!$AA$7,0,M1221*M$6)","v":0},{"$f":"IF(COUNT($H1587:M1587)>='RFM input'!$AA$7,0,N1221*N$6)","v":0},{"$f":"IF(COUNT($H1587:N1587)>='RFM input'!$AA$7,0,O1221*O$6)","v":0},{"$f":"IF(COUNT($H1587:O1587)>='RFM input'!$AA$7,0,P1221*P$6)","v":0},{"$f":"IF(COUNT($H1587:P1587)>='RFM input'!$AA$7,0,Q1221*Q$6)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1588:J1588)>='RFM input'!$AA$7,0,K1222*K$6)","v":0},{"$f":"IF(COUNT($H1588:K1588)>='RFM input'!$AA$7,0,L1222*L$6)","v":0},{"$f":"IF(COUNT($H1588:L1588)>='RFM input'!$AA$7,0,M1222*M$6)","v":0},{"$f":"IF(COUNT($H1588:M1588)>='RFM input'!$AA$7,0,N1222*N$6)","v":0},{"$f":"IF(COUNT($H1588:N1588)>='RFM input'!$AA$7,0,O1222*O$6)","v":0},{"$f":"IF(COUNT($H1588:O1588)>='RFM input'!$AA$7,0,P1222*P$6)","v":0},{"$f":"IF(COUNT($H1588:P1588)>='RFM input'!$AA$7,0,Q1222*Q$6)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1589:J1589)>='RFM input'!$AA$7,0,K1223*K$6)","v":0},{"$f":"IF(COUNT($H1589:K1589)>='RFM input'!$AA$7,0,L1223*L$6)","v":0},{"$f":"IF(COUNT($H1589:L1589)>='RFM input'!$AA$7,0,M1223*M$6)","v":0},{"$f":"IF(COUNT($H1589:M1589)>='RFM input'!$AA$7,0,N1223*N$6)","v":0},{"$f":"IF(COUNT($H1589:N1589)>='RFM input'!$AA$7,0,O1223*O$6)","v":0},{"$f":"IF(COUNT($H1589:O1589)>='RFM input'!$AA$7,0,P1223*P$6)","v":0},{"$f":"IF(COUNT($H1589:P1589)>='RFM input'!$AA$7,0,Q1223*Q$6)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1590:J1590)>='RFM input'!$AA$7,0,K1224*K$6)","v":0},{"$f":"IF(COUNT($H1590:K1590)>='RFM input'!$AA$7,0,L1224*L$6)","v":0},{"$f":"IF(COUNT($H1590:L1590)>='RFM input'!$AA$7,0,M1224*M$6)","v":0},{"$f":"IF(COUNT($H1590:M1590)>='RFM input'!$AA$7,0,N1224*N$6)","v":0},{"$f":"IF(COUNT($H1590:N1590)>='RFM input'!$AA$7,0,O1224*O$6)","v":0},{"$f":"IF(COUNT($H1590:O1590)>='RFM input'!$AA$7,0,P1224*P$6)","v":0},{"$f":"IF(COUNT($H1590:P1590)>='RFM input'!$AA$7,0,Q1224*Q$6)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1591:J1591)>='RFM input'!$AA$7,0,K1225*K$6)","v":0},{"$f":"IF(COUNT($H1591:K1591)>='RFM input'!$AA$7,0,L1225*L$6)","v":0},{"$f":"IF(COUNT($H1591:L1591)>='RFM input'!$AA$7,0,M1225*M$6)","v":0},{"$f":"IF(COUNT($H1591:M1591)>='RFM input'!$AA$7,0,N1225*N$6)","v":0},{"$f":"IF(COUNT($H1591:N1591)>='RFM input'!$AA$7,0,O1225*O$6)","v":0},{"$f":"IF(COUNT($H1591:O1591)>='RFM input'!$AA$7,0,P1225*P$6)","v":0},{"$f":"IF(COUNT($H1591:P1591)>='RFM input'!$AA$7,0,Q1225*Q$6)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1592:J1592)>='RFM input'!$AA$7,0,K1226*K$6)","v":0},{"$f":"IF(COUNT($H1592:K1592)>='RFM input'!$AA$7,0,L1226*L$6)","v":0},{"$f":"IF(COUNT($H1592:L1592)>='RFM input'!$AA$7,0,M1226*M$6)","v":0},{"$f":"IF(COUNT($H1592:M1592)>='RFM input'!$AA$7,0,N1226*N$6)","v":0},{"$f":"IF(COUNT($H1592:N1592)>='RFM input'!$AA$7,0,O1226*O$6)","v":0},{"$f":"IF(COUNT($H1592:O1592)>='RFM input'!$AA$7,0,P1226*P$6)","v":0},{"$f":"IF(COUNT($H1592:P1592)>='RFM input'!$AA$7,0,Q1226*Q$6)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1593:J1593)>='RFM input'!$AA$7,0,K1227*K$6)","v":0},{"$f":"IF(COUNT($H1593:K1593)>='RFM input'!$AA$7,0,L1227*L$6)","v":0},{"$f":"IF(COUNT($H1593:L1593)>='RFM input'!$AA$7,0,M1227*M$6)","v":0},{"$f":"IF(COUNT($H1593:M1593)>='RFM input'!$AA$7,0,N1227*N$6)","v":0},{"$f":"IF(COUNT($H1593:N1593)>='RFM input'!$AA$7,0,O1227*O$6)","v":0},{"$f":"IF(COUNT($H1593:O1593)>='RFM input'!$AA$7,0,P1227*P$6)","v":0},{"$f":"IF(COUNT($H1593:P1593)>='RFM input'!$AA$7,0,Q1227*Q$6)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1594:J1594)>='RFM input'!$AA$7,0,K1228*K$6)","v":0},{"$f":"IF(COUNT($H1594:K1594)>='RFM input'!$AA$7,0,L1228*L$6)","v":0},{"$f":"IF(COUNT($H1594:L1594)>='RFM input'!$AA$7,0,M1228*M$6)","v":0},{"$f":"IF(COUNT($H1594:M1594)>='RFM input'!$AA$7,0,N1228*N$6)","v":0},{"$f":"IF(COUNT($H1594:N1594)>='RFM input'!$AA$7,0,O1228*O$6)","v":0},{"$f":"IF(COUNT($H1594:O1594)>='RFM input'!$AA$7,0,P1228*P$6)","v":0},{"$f":"IF(COUNT($H1594:P1594)>='RFM input'!$AA$7,0,Q1228*Q$6)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1595:J1595)>='RFM input'!$AA$7,0,K1229*K$6)","v":0},{"$f":"IF(COUNT($H1595:K1595)>='RFM input'!$AA$7,0,L1229*L$6)","v":0},{"$f":"IF(COUNT($H1595:L1595)>='RFM input'!$AA$7,0,M1229*M$6)","v":0},{"$f":"IF(COUNT($H1595:M1595)>='RFM input'!$AA$7,0,N1229*N$6)","v":0},{"$f":"IF(COUNT($H1595:N1595)>='RFM input'!$AA$7,0,O1229*O$6)","v":0},{"$f":"IF(COUNT($H1595:O1595)>='RFM input'!$AA$7,0,P1229*P$6)","v":0},{"$f":"IF(COUNT($H1595:P1595)>='RFM input'!$AA$7,0,Q1229*Q$6)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1596:J1596)>='RFM input'!$AA$7,0,K1230*K$6)","v":0},{"$f":"IF(COUNT($H1596:K1596)>='RFM input'!$AA$7,0,L1230*L$6)","v":0},{"$f":"IF(COUNT($H1596:L1596)>='RFM input'!$AA$7,0,M1230*M$6)","v":0},{"$f":"IF(COUNT($H1596:M1596)>='RFM input'!$AA$7,0,N1230*N$6)","v":0},{"$f":"IF(COUNT($H1596:N1596)>='RFM input'!$AA$7,0,O1230*O$6)","v":0},{"$f":"IF(COUNT($H1596:O1596)>='RFM input'!$AA$7,0,P1230*P$6)","v":0},{"$f":"IF(COUNT($H1596:P1596)>='RFM input'!$AA$7,0,Q1230*Q$6)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1597:J1597)>='RFM input'!$AA$7,0,K1231*K$6)","v":0},{"$f":"IF(COUNT($H1597:K1597)>='RFM input'!$AA$7,0,L1231*L$6)","v":0},{"$f":"IF(COUNT($H1597:L1597)>='RFM input'!$AA$7,0,M1231*M$6)","v":0},{"$f":"IF(COUNT($H1597:M1597)>='RFM input'!$AA$7,0,N1231*N$6)","v":0},{"$f":"IF(COUNT($H1597:N1597)>='RFM input'!$AA$7,0,O1231*O$6)","v":0},{"$f":"IF(COUNT($H1597:O1597)>='RFM input'!$AA$7,0,P1231*P$6)","v":0},{"$f":"IF(COUNT($H1597:P1597)>='RFM input'!$AA$7,0,Q1231*Q$6)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1598:J1598)>='RFM input'!$AA$7,0,K1232*K$6)","v":0},{"$f":"IF(COUNT($H1598:K1598)>='RFM input'!$AA$7,0,L1232*L$6)","v":0},{"$f":"IF(COUNT($H1598:L1598)>='RFM input'!$AA$7,0,M1232*M$6)","v":0},{"$f":"IF(COUNT($H1598:M1598)>='RFM input'!$AA$7,0,N1232*N$6)","v":0},{"$f":"IF(COUNT($H1598:N1598)>='RFM input'!$AA$7,0,O1232*O$6)","v":0},{"$f":"IF(COUNT($H1598:O1598)>='RFM input'!$AA$7,0,P1232*P$6)","v":0},{"$f":"IF(COUNT($H1598:P1598)>='RFM input'!$AA$7,0,Q1232*Q$6)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1599:J1599)>='RFM input'!$AA$7,0,K1233*K$6)","v":0},{"$f":"IF(COUNT($H1599:K1599)>='RFM input'!$AA$7,0,L1233*L$6)","v":0},{"$f":"IF(COUNT($H1599:L1599)>='RFM input'!$AA$7,0,M1233*M$6)","v":0},{"$f":"IF(COUNT($H1599:M1599)>='RFM input'!$AA$7,0,N1233*N$6)","v":0},{"$f":"IF(COUNT($H1599:N1599)>='RFM input'!$AA$7,0,O1233*O$6)","v":0},{"$f":"IF(COUNT($H1599:O1599)>='RFM input'!$AA$7,0,P1233*P$6)","v":0},{"$f":"IF(COUNT($H1599:P1599)>='RFM input'!$AA$7,0,Q1233*Q$6)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1600:J1600)>='RFM input'!$AA$7,0,K1234*K$6)","v":0},{"$f":"IF(COUNT($H1600:K1600)>='RFM input'!$AA$7,0,L1234*L$6)","v":0},{"$f":"IF(COUNT($H1600:L1600)>='RFM input'!$AA$7,0,M1234*M$6)","v":0},{"$f":"IF(COUNT($H1600:M1600)>='RFM input'!$AA$7,0,N1234*N$6)","v":0},{"$f":"IF(COUNT($H1600:N1600)>='RFM input'!$AA$7,0,O1234*O$6)","v":0},{"$f":"IF(COUNT($H1600:O1600)>='RFM input'!$AA$7,0,P1234*P$6)","v":0},{"$f":"IF(COUNT($H1600:P1600)>='RFM input'!$AA$7,0,Q1234*Q$6)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1601:J1601)>='RFM input'!$AA$7,0,K1235*K$6)","v":0},{"$f":"IF(COUNT($H1601:K1601)>='RFM input'!$AA$7,0,L1235*L$6)","v":0},{"$f":"IF(COUNT($H1601:L1601)>='RFM input'!$AA$7,0,M1235*M$6)","v":0},{"$f":"IF(COUNT($H1601:M1601)>='RFM input'!$AA$7,0,N1235*N$6)","v":0},{"$f":"IF(COUNT($H1601:N1601)>='RFM input'!$AA$7,0,O1235*O$6)","v":0},{"$f":"IF(COUNT($H1601:O1601)>='RFM input'!$AA$7,0,P1235*P$6)","v":0},{"$f":"IF(COUNT($H1601:P1601)>='RFM input'!$AA$7,0,Q1235*Q$6)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1602:J1602)>='RFM input'!$AA$7,0,K1236*K$6)","v":0},{"$f":"IF(COUNT($H1602:K1602)>='RFM input'!$AA$7,0,L1236*L$6)","v":0},{"$f":"IF(COUNT($H1602:L1602)>='RFM input'!$AA$7,0,M1236*M$6)","v":0},{"$f":"IF(COUNT($H1602:M1602)>='RFM input'!$AA$7,0,N1236*N$6)","v":0},{"$f":"IF(COUNT($H1602:N1602)>='RFM input'!$AA$7,0,O1236*O$6)","v":0},{"$f":"IF(COUNT($H1602:O1602)>='RFM input'!$AA$7,0,P1236*P$6)","v":0},{"$f":"IF(COUNT($H1602:P1602)>='RFM input'!$AA$7,0,Q1236*Q$6)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1603:J1603)>='RFM input'!$AA$7,0,K1237*K$6)","v":0},{"$f":"IF(COUNT($H1603:K1603)>='RFM input'!$AA$7,0,L1237*L$6)","v":0},{"$f":"IF(COUNT($H1603:L1603)>='RFM input'!$AA$7,0,M1237*M$6)","v":0},{"$f":"IF(COUNT($H1603:M1603)>='RFM input'!$AA$7,0,N1237*N$6)","v":0},{"$f":"IF(COUNT($H1603:N1603)>='RFM input'!$AA$7,0,O1237*O$6)","v":0},{"$f":"IF(COUNT($H1603:O1603)>='RFM input'!$AA$7,0,P1237*P$6)","v":0},{"$f":"IF(COUNT($H1603:P1603)>='RFM input'!$AA$7,0,Q1237*Q$6)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,0,0,0,{"$f":"IF(COUNT($H1604:J1604)>='RFM input'!$AA$7,0,K1238*K$6)","v":0},{"$f":"IF(COUNT($H1604:K1604)>='RFM input'!$AA$7,0,L1238*L$6)","v":0},{"$f":"IF(COUNT($H1604:L1604)>='RFM input'!$AA$7,0,M1238*M$6)","v":0},{"$f":"IF(COUNT($H1604:M1604)>='RFM input'!$AA$7,0,N1238*N$6)","v":0},{"$f":"IF(COUNT($H1604:N1604)>='RFM input'!$AA$7,0,O1238*O$6)","v":0},{"$f":"IF(COUNT($H1604:O1604)>='RFM input'!$AA$7,0,P1238*P$6)","v":0},{"$f":"IF(COUNT($H1604:P1604)>='RFM input'!$AA$7,0,Q1238*Q$6)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,0,0,0,{"$f":"IF(COUNT($H1605:J1605)>='RFM input'!$AA$7,0,K1239*K$6)","v":0},{"$f":"IF(COUNT($H1605:K1605)>='RFM input'!$AA$7,0,L1239*L$6)","v":0},{"$f":"IF(COUNT($H1605:L1605)>='RFM input'!$AA$7,0,M1239*M$6)","v":0},{"$f":"IF(COUNT($H1605:M1605)>='RFM input'!$AA$7,0,N1239*N$6)","v":0},{"$f":"IF(COUNT($H1605:N1605)>='RFM input'!$AA$7,0,O1239*O$6)","v":0},{"$f":"IF(COUNT($H1605:O1605)>='RFM input'!$AA$7,0,P1239*P$6)","v":0},{"$f":"IF(COUNT($H1605:P1605)>='RFM input'!$AA$7,0,Q1239*Q$6)","v":0}]

{"sheet":"Total RAB roll forward","index":7,"n_rows":1155,"n_cols":18,"rows_kept":1155,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,{"$f":"'DMS input'!$C$16&\" - Total Asset Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Aus Elec - Total Asset Roll Forward - TNSP RFM - version 3"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6]
[null,null,"Year",null,null,null,{"$f":"'RFM input'!G60","v":"2011-12"},{"$f":"'RFM input'!H60","v":"2012-13"},{"$f":"'RFM input'!I60","v":"2013-14"},{"$f":"'RFM input'!J60","v":"2014-15"},{"$f":"'RFM input'!K60","v":"2015-16"},{"$f":"'RFM input'!L60","v":"2016-17"},{"$f":"'RFM input'!M60","v":"2017-18"},{"$f":"'RFM input'!N60","v":"2018-19"},{"$f":"'RFM input'!O60","v":"2019-20"},{"$f":"'RFM input'!P60","v":"2020-21"},{"$f":"'RFM input'!Q60","v":"2021-22"}]
[null,null,"Asset Values – Partially As Incurred ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G8:G57)","v":2500},{"$f":"SUM(H8:H57)","v":2545},2564.3550528910873,2592.9085968419363,2588.0036364320058,2588.5640296182764,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RAB roll forward'!G770","v":1000},{"$f":"G8+G60+G112+G164+G216+G268","v":1015},{"$f":"H8+H60+H112","v":1012.9169487833934},{"$f":"IF(COUNT($H8:I8)>='RFM input'!$AA$7,0,I8+I60+I112)","v":1013.9747614801557},{"$f":"IF(COUNT($H8:J8)>='RFM input'!$AA$7,0,J8+J60+J112)","v":1001.3602067291243},{"$f":"IF(COUNT($H8:K8)>='RFM input'!$AA$7,0,K8+K60+K112)","v":990.47174744237225},{"$f":"IF(COUNT($H8:L8)>='RFM input'!$AA$7,0,L8+L60+L112)","v":0},{"$f":"IF(COUNT($H8:M8)>='RFM input'!$AA$7,0,M8+M60+M112)","v":0},{"$f":"IF(COUNT($H8:N8)>='RFM input'!$AA$7,0,N8+N60+N112)","v":0},{"$f":"IF(COUNT($H8:O8)>='RFM input'!$AA$7,0,O8+O60+O112)","v":0},{"$f":"IF(COUNT($H8:P8)>='RFM input'!$AA$7,0,P8+P60+P112)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RAB roll forward'!G771","v":800},815,808.2730506831565,{"$f":"IF(COUNT($H9:I9)>='RFM input'!$AA$7,0,I9+I61+I113)","v":803.70282508019591},{"$f":"IF(COUNT($H9:J9)>='RFM input'!$AA$7,0,J9+J61+J113)","v":787.8646291958712},{"$f":"IF(COUNT($H9:K9)>='RFM input'!$AA$7,0,K9+K61+K113)","v":773.09095489279434},{"$f":"IF(COUNT($H9:L9)>='RFM input'!$AA$7,0,L9+L61+L113)","v":0},{"$f":"IF(COUNT($H9:M9)>='RFM input'!$AA$7,0,M9+M61+M113)","v":0},{"$f":"IF(COUNT($H9:N9)>='RFM input'!$AA$7,0,N9+N61+N113)","v":0},{"$f":"IF(COUNT($H9:O9)>='RFM input'!$AA$7,0,O9+O61+O113)","v":0},{"$f":"IF(COUNT($H9:P9)>='RFM input'!$AA$7,0,P9+P61+P113)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G772","v":700},715,743.16505342453718,{"$f":"IF(COUNT($H10:I10)>='RFM input'!$AA$7,0,I10+I62+I114)","v":775.23101028158453},{"$f":"IF(COUNT($H10:J10)>='RFM input'!$AA$7,0,J10+J62+J114)","v":798.77880050701003},{"$f":"IF(COUNT($H10:K10)>='RFM input'!$AA$7,0,K10+K62+K114)","v":825.00132728310984},{"$f":"IF(COUNT($H10:L10)>='RFM input'!$AA$7,0,L10+L62+L114)","v":0},{"$f":"IF(COUNT($H10:M10)>='RFM input'!$AA$7,0,M10+M62+M114)","v":0},{"$f":"IF(COUNT($H10:N10)>='RFM input'!$AA$7,0,N10+N62+N114)","v":0},{"$f":"IF(COUNT($H10:O10)>='RFM input'!$AA$7,0,O10+O62+O114)","v":0},{"$f":"IF(COUNT($H10:P10)>='RFM input'!$AA$7,0,P10+P62+P114)","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RAB roll forward'!G773","v":0},0,0,{"$f":"IF(COUNT($H11:I11)>='RFM input'!$AA$7,0,I11+I63+I115)","v":0},{"$f":"IF(COUNT($H11:J11)>='RFM input'!$AA$7,0,J11+J63+J115)","v":0},{"$f":"IF(COUNT($H11:K11)>='RFM input'!$AA$7,0,K11+K63+K115)","v":0},{"$f":"IF(COUNT($H11:L11)>='RFM input'!$AA$7,0,L11+L63+L115)","v":0},{"$f":"IF(COUNT($H11:M11)>='RFM input'!$AA$7,0,M11+M63+M115)","v":0},{"$f":"IF(COUNT($H11:N11)>='RFM input'!$AA$7,0,N11+N63+N115)","v":0},{"$f":"IF(COUNT($H11:O11)>='RFM input'!$AA$7,0,O11+O63+O115)","v":0},{"$f":"IF(COUNT($H11:P11)>='RFM input'!$AA$7,0,P11+P63+P115)","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RAB roll forward'!G774","v":0},0,0,{"$f":"IF(COUNT($H12:I12)>='RFM input'!$AA$7,0,I12+I64+I116)","v":0},{"$f":"IF(COUNT($H12:J12)>='RFM input'!$AA$7,0,J12+J64+J116)","v":0},{"$f":"IF(COUNT($H12:K12)>='RFM input'!$AA$7,0,K12+K64+K116)","v":0},{"$f":"IF(COUNT($H12:L12)>='RFM input'!$AA$7,0,L12+L64+L116)","v":0},{"$f":"IF(COUNT($H12:M12)>='RFM input'!$AA$7,0,M12+M64+M116)","v":0},{"$f":"IF(COUNT($H12:N12)>='RFM input'!$AA$7,0,N12+N64+N116)","v":0},{"$f":"IF(COUNT($H12:O12)>='RFM input'!$AA$7,0,O12+O64+O116)","v":0},{"$f":"IF(COUNT($H12:P12)>='RFM input'!$AA$7,0,P12+P64+P116)","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RAB roll forward'!G775","v":0},0,0,{"$f":"IF(COUNT($H13:I13)>='RFM input'!$AA$7,0,I13+I65+I117)","v":0},{"$f":"IF(COUNT($H13:J13)>='RFM input'!$AA$7,0,J13+J65+J117)","v":0},{"$f":"IF(COUNT($H13:K13)>='RFM input'!$AA$7,0,K13+K65+K117)","v":0},{"$f":"IF(COUNT($H13:L13)>='RFM input'!$AA$7,0,L13+L65+L117)","v":0},{"$f":"IF(COUNT($H13:M13)>='RFM input'!$AA$7,0,M13+M65+M117)","v":0},{"$f":"IF(COUNT($H13:N13)>='RFM input'!$AA$7,0,N13+N65+N117)","v":0},{"$f":"IF(COUNT($H13:O13)>='RFM input'!$AA$7,0,O13+O65+O117)","v":0},{"$f":"IF(COUNT($H13:P13)>='RFM input'!$AA$7,0,P13+P65+P117)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RAB roll forward'!G776","v":0},0,0,{"$f":"IF(COUNT($H14:I14)>='RFM input'!$AA$7,0,I14+I66+I118)","v":0},{"$f":"IF(COUNT($H14:J14)>='RFM input'!$AA$7,0,J14+J66+J118)","v":0},{"$f":"IF(COUNT($H14:K14)>='RFM input'!$AA$7,0,K14+K66+K118)","v":0},{"$f":"IF(COUNT($H14:L14)>='RFM input'!$AA$7,0,L14+L66+L118)","v":0},{"$f":"IF(COUNT($H14:M14)>='RFM input'!$AA$7,0,M14+M66+M118)","v":0},{"$f":"IF(COUNT($H14:N14)>='RFM input'!$AA$7,0,N14+N66+N118)","v":0},{"$f":"IF(COUNT($H14:O14)>='RFM input'!$AA$7,0,O14+O66+O118)","v":0},{"$f":"IF(COUNT($H14:P14)>='RFM input'!$AA$7,0,P14+P66+P118)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RAB roll forward'!G777","v":0},0,0,{"$f":"IF(COUNT($H15:I15)>='RFM input'!$AA$7,0,I15+I67+I119)","v":0},{"$f":"IF(COUNT($H15:J15)>='RFM input'!$AA$7,0,J15+J67+J119)","v":0},{"$f":"IF(COUNT($H15:K15)>='RFM input'!$AA$7,0,K15+K67+K119)","v":0},{"$f":"IF(COUNT($H15:L15)>='RFM input'!$AA$7,0,L15+L67+L119)","v":0},{"$f":"IF(COUNT($H15:M15)>='RFM input'!$AA$7,0,M15+M67+M119)","v":0},{"$f":"IF(COUNT($H15:N15)>='RFM input'!$AA$7,0,N15+N67+N119)","v":0},{"$f":"IF(COUNT($H15:O15)>='RFM input'!$AA$7,0,O15+O67+O119)","v":0},{"$f":"IF(COUNT($H15:P15)>='RFM input'!$AA$7,0,P15+P67+P119)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G778","v":0},0,0,{"$f":"IF(COUNT($H16:I16)>='RFM input'!$AA$7,0,I16+I68+I120)","v":0},{"$f":"IF(COUNT($H16:J16)>='RFM input'!$AA$7,0,J16+J68+J120)","v":0},{"$f":"IF(COUNT($H16:K16)>='RFM input'!$AA$7,0,K16+K68+K120)","v":0},{"$f":"IF(COUNT($H16:L16)>='RFM input'!$AA$7,0,L16+L68+L120)","v":0},{"$f":"IF(COUNT($H16:M16)>='RFM input'!$AA$7,0,M16+M68+M120)","v":0},{"$f":"IF(COUNT($H16:N16)>='RFM input'!$AA$7,0,N16+N68+N120)","v":0},{"$f":"IF(COUNT($H16:O16)>='RFM input'!$AA$7,0,O16+O68+O120)","v":0},{"$f":"IF(COUNT($H16:P16)>='RFM input'!$AA$7,0,P16+P68+P120)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G779","v":0},0,0,{"$f":"IF(COUNT($H17:I17)>='RFM input'!$AA$7,0,I17+I69+I121)","v":0},{"$f":"IF(COUNT($H17:J17)>='RFM input'!$AA$7,0,J17+J69+J121)","v":0},{"$f":"IF(COUNT($H17:K17)>='RFM input'!$AA$7,0,K17+K69+K121)","v":0},{"$f":"IF(COUNT($H17:L17)>='RFM input'!$AA$7,0,L17+L69+L121)","v":0},{"$f":"IF(COUNT($H17:M17)>='RFM input'!$AA$7,0,M17+M69+M121)","v":0},{"$f":"IF(COUNT($H17:N17)>='RFM input'!$AA$7,0,N17+N69+N121)","v":0},{"$f":"IF(COUNT($H17:O17)>='RFM input'!$AA$7,0,O17+O69+O121)","v":0},{"$f":"IF(COUNT($H17:P17)>='RFM input'!$AA$7,0,P17+P69+P121)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G780","v":0},0,0,{"$f":"IF(COUNT($H18:I18)>='RFM input'!$AA$7,0,I18+I70+I122)","v":0},{"$f":"IF(COUNT($H18:J18)>='RFM input'!$AA$7,0,J18+J70+J122)","v":0},{"$f":"IF(COUNT($H18:K18)>='RFM input'!$AA$7,0,K18+K70+K122)","v":0},{"$f":"IF(COUNT($H18:L18)>='RFM input'!$AA$7,0,L18+L70+L122)","v":0},{"$f":"IF(COUNT($H18:M18)>='RFM input'!$AA$7,0,M18+M70+M122)","v":0},{"$f":"IF(COUNT($H18:N18)>='RFM input'!$AA$7,0,N18+N70+N122)","v":0},{"$f":"IF(COUNT($H18:O18)>='RFM input'!$AA$7,0,O18+O70+O122)","v":0},{"$f":"IF(COUNT($H18:P18)>='RFM input'!$AA$7,0,P18+P70+P122)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G781","v":0},0,0,{"$f":"IF(COUNT($H19:I19)>='RFM input'!$AA$7,0,I19+I71+I123)","v":0},{"$f":"IF(COUNT($H19:J19)>='RFM input'!$AA$7,0,J19+J71+J123)","v":0},{"$f":"IF(COUNT($H19:K19)>='RFM input'!$AA$7,0,K19+K71+K123)","v":0},{"$f":"IF(COUNT($H19:L19)>='RFM input'!$AA$7,0,L19+L71+L123)","v":0},{"$f":"IF(COUNT($H19:M19)>='RFM input'!$AA$7,0,M19+M71+M123)","v":0},{"$f":"IF(COUNT($H19:N19)>='RFM input'!$AA$7,0,N19+N71+N123)","v":0},{"$f":"IF(COUNT($H19:O19)>='RFM input'!$AA$7,0,O19+O71+O123)","v":0},{"$f":"IF(COUNT($H19:P19)>='RFM input'!$AA$7,0,P19+P71+P123)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G782","v":0},0,0,{"$f":"IF(COUNT($H20:I20)>='RFM input'!$AA$7,0,I20+I72+I124)","v":0},{"$f":"IF(COUNT($H20:J20)>='RFM input'!$AA$7,0,J20+J72+J124)","v":0},{"$f":"IF(COUNT($H20:K20)>='RFM input'!$AA$7,0,K20+K72+K124)","v":0},{"$f":"IF(COUNT($H20:L20)>='RFM input'!$AA$7,0,L20+L72+L124)","v":0},{"$f":"IF(COUNT($H20:M20)>='RFM input'!$AA$7,0,M20+M72+M124)","v":0},{"$f":"IF(COUNT($H20:N20)>='RFM input'!$AA$7,0,N20+N72+N124)","v":0},{"$f":"IF(COUNT($H20:O20)>='RFM input'!$AA$7,0,O20+O72+O124)","v":0},{"$f":"IF(COUNT($H20:P20)>='RFM input'!$AA$7,0,P20+P72+P124)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G783","v":0},0,0,{"$f":"IF(COUNT($H21:I21)>='RFM input'!$AA$7,0,I21+I73+I125)","v":0},{"$f":"IF(COUNT($H21:J21)>='RFM input'!$AA$7,0,J21+J73+J125)","v":0},{"$f":"IF(COUNT($H21:K21)>='RFM input'!$AA$7,0,K21+K73+K125)","v":0},{"$f":"IF(COUNT($H21:L21)>='RFM input'!$AA$7,0,L21+L73+L125)","v":0},{"$f":"IF(COUNT($H21:M21)>='RFM input'!$AA$7,0,M21+M73+M125)","v":0},{"$f":"IF(COUNT($H21:N21)>='RFM input'!$AA$7,0,N21+N73+N125)","v":0},{"$f":"IF(COUNT($H21:O21)>='RFM input'!$AA$7,0,O21+O73+O125)","v":0},{"$f":"IF(COUNT($H21:P21)>='RFM input'!$AA$7,0,P21+P73+P125)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G784","v":0},0,0,{"$f":"IF(COUNT($H22:I22)>='RFM input'!$AA$7,0,I22+I74+I126)","v":0},{"$f":"IF(COUNT($H22:J22)>='RFM input'!$AA$7,0,J22+J74+J126)","v":0},{"$f":"IF(COUNT($H22:K22)>='RFM input'!$AA$7,0,K22+K74+K126)","v":0},{"$f":"IF(COUNT($H22:L22)>='RFM input'!$AA$7,0,L22+L74+L126)","v":0},{"$f":"IF(COUNT($H22:M22)>='RFM input'!$AA$7,0,M22+M74+M126)","v":0},{"$f":"IF(COUNT($H22:N22)>='RFM input'!$AA$7,0,N22+N74+N126)","v":0},{"$f":"IF(COUNT($H22:O22)>='RFM input'!$AA$7,0,O22+O74+O126)","v":0},{"$f":"IF(COUNT($H22:P22)>='RFM input'!$AA$7,0,P22+P74+P126)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G785","v":0},0,0,{"$f":"IF(COUNT($H23:I23)>='RFM input'!$AA$7,0,I23+I75+I127)","v":0},{"$f":"IF(COUNT($H23:J23)>='RFM input'!$AA$7,0,J23+J75+J127)","v":0},{"$f":"IF(COUNT($H23:K23)>='RFM input'!$AA$7,0,K23+K75+K127)","v":0},{"$f":"IF(COUNT($H23:L23)>='RFM input'!$AA$7,0,L23+L75+L127)","v":0},{"$f":"IF(COUNT($H23:M23)>='RFM input'!$AA$7,0,M23+M75+M127)","v":0},{"$f":"IF(COUNT($H23:N23)>='RFM input'!$AA$7,0,N23+N75+N127)","v":0},{"$f":"IF(COUNT($H23:O23)>='RFM input'!$AA$7,0,O23+O75+O127)","v":0},{"$f":"IF(COUNT($H23:P23)>='RFM input'!$AA$7,0,P23+P75+P127)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G786","v":0},0,0,{"$f":"IF(COUNT($H24:I24)>='RFM input'!$AA$7,0,I24+I76+I128)","v":0},{"$f":"IF(COUNT($H24:J24)>='RFM input'!$AA$7,0,J24+J76+J128)","v":0},{"$f":"IF(COUNT($H24:K24)>='RFM input'!$AA$7,0,K24+K76+K128)","v":0},{"$f":"IF(COUNT($H24:L24)>='RFM input'!$AA$7,0,L24+L76+L128)","v":0},{"$f":"IF(COUNT($H24:M24)>='RFM input'!$AA$7,0,M24+M76+M128)","v":0},{"$f":"IF(COUNT($H24:N24)>='RFM input'!$AA$7,0,N24+N76+N128)","v":0},{"$f":"IF(COUNT($H24:O24)>='RFM input'!$AA$7,0,O24+O76+O128)","v":0},{"$f":"IF(COUNT($H24:P24)>='RFM input'!$AA$7,0,P24+P76+P128)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G787","v":0},0,0,{"$f":"IF(COUNT($H25:I25)>='RFM input'!$AA$7,0,I25+I77+I129)","v":0},{"$f":"IF(COUNT($H25:J25)>='RFM input'!$AA$7,0,J25+J77+J129)","v":0},{"$f":"IF(COUNT($H25:K25)>='RFM input'!$AA$7,0,K25+K77+K129)","v":0},{"$f":"IF(COUNT($H25:L25)>='RFM input'!$AA$7,0,L25+L77+L129)","v":0},{"$f":"IF(COUNT($H25:M25)>='RFM input'!$AA$7,0,M25+M77+M129)","v":0},{"$f":"IF(COUNT($H25:N25)>='RFM input'!$AA$7,0,N25+N77+N129)","v":0},{"$f":"IF(COUNT($H25:O25)>='RFM input'!$AA$7,0,O25+O77+O129)","v":0},{"$f":"IF(COUNT($H25:P25)>='RFM input'!$AA$7,0,P25+P77+P129)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G788","v":0},0,0,{"$f":"IF(COUNT($H26:I26)>='RFM input'!$AA$7,0,I26+I78+I130)","v":0},{"$f":"IF(COUNT($H26:J26)>='RFM input'!$AA$7,0,J26+J78+J130)","v":0},{"$f":"IF(COUNT($H26:K26)>='RFM input'!$AA$7,0,K26+K78+K130)","v":0},{"$f":"IF(COUNT($H26:L26)>='RFM input'!$AA$7,0,L26+L78+L130)","v":0},{"$f":"IF(COUNT($H26:M26)>='RFM input'!$AA$7,0,M26+M78+M130)","v":0},{"$f":"IF(COUNT($H26:N26)>='RFM input'!$AA$7,0,N26+N78+N130)","v":0},{"$f":"IF(COUNT($H26:O26)>='RFM input'!$AA$7,0,O26+O78+O130)","v":0},{"$f":"IF(COUNT($H26:P26)>='RFM input'!$AA$7,0,P26+P78+P130)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G789","v":0},0,0,{"$f":"IF(COUNT($H27:I27)>='RFM input'!$AA$7,0,I27+I79+I131)","v":0},{"$f":"IF(COUNT($H27:J27)>='RFM input'!$AA$7,0,J27+J79+J131)","v":0},{"$f":"IF(COUNT($H27:K27)>='RFM input'!$AA$7,0,K27+K79+K131)","v":0},{"$f":"IF(COUNT($H27:L27)>='RFM input'!$AA$7,0,L27+L79+L131)","v":0},{"$f":"IF(COUNT($H27:M27)>='RFM input'!$AA$7,0,M27+M79+M131)","v":0},{"$f":"IF(COUNT($H27:N27)>='RFM input'!$AA$7,0,N27+N79+N131)","v":0},{"$f":"IF(COUNT($H27:O27)>='RFM input'!$AA$7,0,O27+O79+O131)","v":0},{"$f":"IF(COUNT($H27:P27)>='RFM input'!$AA$7,0,P27+P79+P131)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G790","v":0},0,0,{"$f":"IF(COUNT($H28:I28)>='RFM input'!$AA$7,0,I28+I80+I132)","v":0},{"$f":"IF(COUNT($H28:J28)>='RFM input'!$AA$7,0,J28+J80+J132)","v":0},{"$f":"IF(COUNT($H28:K28)>='RFM input'!$AA$7,0,K28+K80+K132)","v":0},{"$f":"IF(COUNT($H28:L28)>='RFM input'!$AA$7,0,L28+L80+L132)","v":0},{"$f":"IF(COUNT($H28:M28)>='RFM input'!$AA$7,0,M28+M80+M132)","v":0},{"$f":"IF(COUNT($H28:N28)>='RFM input'!$AA$7,0,N28+N80+N132)","v":0},{"$f":"IF(COUNT($H28:O28)>='RFM input'!$AA$7,0,O28+O80+O132)","v":0},{"$f":"IF(COUNT($H28:P28)>='RFM input'!$AA$7,0,P28+P80+P132)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G791","v":0},0,0,{"$f":"IF(COUNT($H29:I29)>='RFM input'!$AA$7,0,I29+I81+I133)","v":0},{"$f":"IF(COUNT($H29:J29)>='RFM input'!$AA$7,0,J29+J81+J133)","v":0},{"$f":"IF(COUNT($H29:K29)>='RFM input'!$AA$7,0,K29+K81+K133)","v":0},{"$f":"IF(COUNT($H29:L29)>='RFM input'!$AA$7,0,L29+L81+L133)","v":0},{"$f":"IF(COUNT($H29:M29)>='RFM input'!$AA$7,0,M29+M81+M133)","v":0},{"$f":"IF(COUNT($H29:N29)>='RFM input'!$AA$7,0,N29+N81+N133)","v":0},{"$f":"IF(COUNT($H29:O29)>='RFM input'!$AA$7,0,O29+O81+O133)","v":0},{"$f":"IF(COUNT($H29:P29)>='RFM input'!$AA$7,0,P29+P81+P133)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G792","v":0},0,0,{"$f":"IF(COUNT($H30:I30)>='RFM input'!$AA$7,0,I30+I82+I134)","v":0},{"$f":"IF(COUNT($H30:J30)>='RFM input'!$AA$7,0,J30+J82+J134)","v":0},{"$f":"IF(COUNT($H30:K30)>='RFM input'!$AA$7,0,K30+K82+K134)","v":0},{"$f":"IF(COUNT($H30:L30)>='RFM input'!$AA$7,0,L30+L82+L134)","v":0},{"$f":"IF(COUNT($H30:M30)>='RFM input'!$AA$7,0,M30+M82+M134)","v":0},{"$f":"IF(COUNT($H30:N30)>='RFM input'!$AA$7,0,N30+N82+N134)","v":0},{"$f":"IF(COUNT($H30:O30)>='RFM input'!$AA$7,0,O30+O82+O134)","v":0},{"$f":"IF(COUNT($H30:P30)>='RFM input'!$AA$7,0,P30+P82+P134)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G793","v":0},0,0,{"$f":"IF(COUNT($H31:I31)>='RFM input'!$AA$7,0,I31+I83+I135)","v":0},{"$f":"IF(COUNT($H31:J31)>='RFM input'!$AA$7,0,J31+J83+J135)","v":0},{"$f":"IF(COUNT($H31:K31)>='RFM input'!$AA$7,0,K31+K83+K135)","v":0},{"$f":"IF(COUNT($H31:L31)>='RFM input'!$AA$7,0,L31+L83+L135)","v":0},{"$f":"IF(COUNT($H31:M31)>='RFM input'!$AA$7,0,M31+M83+M135)","v":0},{"$f":"IF(COUNT($H31:N31)>='RFM input'!$AA$7,0,N31+N83+N135)","v":0},{"$f":"IF(COUNT($H31:O31)>='RFM input'!$AA$7,0,O31+O83+O135)","v":0},{"$f":"IF(COUNT($H31:P31)>='RFM input'!$AA$7,0,P31+P83+P135)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G794","v":0},0,0,{"$f":"IF(COUNT($H32:I32)>='RFM input'!$AA$7,0,I32+I84+I136)","v":0},{"$f":"IF(COUNT($H32:J32)>='RFM input'!$AA$7,0,J32+J84+J136)","v":0},{"$f":"IF(COUNT($H32:K32)>='RFM input'!$AA$7,0,K32+K84+K136)","v":0},{"$f":"IF(COUNT($H32:L32)>='RFM input'!$AA$7,0,L32+L84+L136)","v":0},{"$f":"IF(COUNT($H32:M32)>='RFM input'!$AA$7,0,M32+M84+M136)","v":0},{"$f":"IF(COUNT($H32:N32)>='RFM input'!$AA$7,0,N32+N84+N136)","v":0},{"$f":"IF(COUNT($H32:O32)>='RFM input'!$AA$7,0,O32+O84+O136)","v":0},{"$f":"IF(COUNT($H32:P32)>='RFM input'!$AA$7,0,P32+P84+P136)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G795","v":0},0,0,{"$f":"IF(COUNT($H33:I33)>='RFM input'!$AA$7,0,I33+I85+I137)","v":0},{"$f":"IF(COUNT($H33:J33)>='RFM input'!$AA$7,0,J33+J85+J137)","v":0},{"$f":"IF(COUNT($H33:K33)>='RFM input'!$AA$7,0,K33+K85+K137)","v":0},{"$f":"IF(COUNT($H33:L33)>='RFM input'!$AA$7,0,L33+L85+L137)","v":0},{"$f":"IF(COUNT($H33:M33)>='RFM input'!$AA$7,0,M33+M85+M137)","v":0},{"$f":"IF(COUNT($H33:N33)>='RFM input'!$AA$7,0,N33+N85+N137)","v":0},{"$f":"IF(COUNT($H33:O33)>='RFM input'!$AA$7,0,O33+O85+O137)","v":0},{"$f":"IF(COUNT($H33:P33)>='RFM input'!$AA$7,0,P33+P85+P137)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G796","v":0},0,0,{"$f":"IF(COUNT($H34:I34)>='RFM input'!$AA$7,0,I34+I86+I138)","v":0},{"$f":"IF(COUNT($H34:J34)>='RFM input'!$AA$7,0,J34+J86+J138)","v":0},{"$f":"IF(COUNT($H34:K34)>='RFM input'!$AA$7,0,K34+K86+K138)","v":0},{"$f":"IF(COUNT($H34:L34)>='RFM input'!$AA$7,0,L34+L86+L138)","v":0},{"$f":"IF(COUNT($H34:M34)>='RFM input'!$AA$7,0,M34+M86+M138)","v":0},{"$f":"IF(COUNT($H34:N34)>='RFM input'!$AA$7,0,N34+N86+N138)","v":0},{"$f":"IF(COUNT($H34:O34)>='RFM input'!$AA$7,0,O34+O86+O138)","v":0},{"$f":"IF(COUNT($H34:P34)>='RFM input'!$AA$7,0,P34+P86+P138)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G797","v":0},0,0,{"$f":"IF(COUNT($H35:I35)>='RFM input'!$AA$7,0,I35+I87+I139)","v":0},{"$f":"IF(COUNT($H35:J35)>='RFM input'!$AA$7,0,J35+J87+J139)","v":0},{"$f":"IF(COUNT($H35:K35)>='RFM input'!$AA$7,0,K35+K87+K139)","v":0},{"$f":"IF(COUNT($H35:L35)>='RFM input'!$AA$7,0,L35+L87+L139)","v":0},{"$f":"IF(COUNT($H35:M35)>='RFM input'!$AA$7,0,M35+M87+M139)","v":0},{"$f":"IF(COUNT($H35:N35)>='RFM input'!$AA$7,0,N35+N87+N139)","v":0},{"$f":"IF(COUNT($H35:O35)>='RFM input'!$AA$7,0,O35+O87+O139)","v":0},{"$f":"IF(COUNT($H35:P35)>='RFM input'!$AA$7,0,P35+P87+P139)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G798","v":0},0,0,{"$f":"IF(COUNT($H36:I36)>='RFM input'!$AA$7,0,I36+I88+I140)","v":0},{"$f":"IF(COUNT($H36:J36)>='RFM input'!$AA$7,0,J36+J88+J140)","v":0},{"$f":"IF(COUNT($H36:K36)>='RFM input'!$AA$7,0,K36+K88+K140)","v":0},{"$f":"IF(COUNT($H36:L36)>='RFM input'!$AA$7,0,L36+L88+L140)","v":0},{"$f":"IF(COUNT($H36:M36)>='RFM input'!$AA$7,0,M36+M88+M140)","v":0},{"$f":"IF(COUNT($H36:N36)>='RFM input'!$AA$7,0,N36+N88+N140)","v":0},{"$f":"IF(COUNT($H36:O36)>='RFM input'!$AA$7,0,O36+O88+O140)","v":0},{"$f":"IF(COUNT($H36:P36)>='RFM input'!$AA$7,0,P36+P88+P140)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G799","v":0},0,0,{"$f":"IF(COUNT($H37:I37)>='RFM input'!$AA$7,0,I37+I89+I141)","v":0},{"$f":"IF(COUNT($H37:J37)>='RFM input'!$AA$7,0,J37+J89+J141)","v":0},{"$f":"IF(COUNT($H37:K37)>='RFM input'!$AA$7,0,K37+K89+K141)","v":0},{"$f":"IF(COUNT($H37:L37)>='RFM input'!$AA$7,0,L37+L89+L141)","v":0},{"$f":"IF(COUNT($H37:M37)>='RFM input'!$AA$7,0,M37+M89+M141)","v":0},{"$f":"IF(COUNT($H37:N37)>='RFM input'!$AA$7,0,N37+N89+N141)","v":0},{"$f":"IF(COUNT($H37:O37)>='RFM input'!$AA$7,0,O37+O89+O141)","v":0},{"$f":"IF(COUNT($H37:P37)>='RFM input'!$AA$7,0,P37+P89+P141)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G800","v":0},{"$f":"G38+G90+G142+G194+G246+G298","v":0},{"$f":"H38+H90+H142","v":0},{"$f":"IF(COUNT($H38:I38)>='RFM input'!$AA$7,0,I38+I90+I142)","v":0},{"$f":"IF(COUNT($H38:J38)>='RFM input'!$AA$7,0,J38+J90+J142)","v":0},{"$f":"IF(COUNT($H38:K38)>='RFM input'!$AA$7,0,K38+K90+K142)","v":0},{"$f":"IF(COUNT($H38:L38)>='RFM input'!$AA$7,0,L38+L90+L142)","v":0},{"$f":"IF(COUNT($H38:M38)>='RFM input'!$AA$7,0,M38+M90+M142)","v":0},{"$f":"IF(COUNT($H38:N38)>='RFM input'!$AA$7,0,N38+N90+N142)","v":0},{"$f":"IF(COUNT($H38:O38)>='RFM input'!$AA$7,0,O38+O90+O142)","v":0},{"$f":"IF(COUNT($H38:P38)>='RFM input'!$AA$7,0,P38+P90+P142)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G801","v":0},0,0,{"$f":"IF(COUNT($H39:I39)>='RFM input'!$AA$7,0,I39+I91+I143)","v":0},{"$f":"IF(COUNT($H39:J39)>='RFM input'!$AA$7,0,J39+J91+J143)","v":0},{"$f":"IF(COUNT($H39:K39)>='RFM input'!$AA$7,0,K39+K91+K143)","v":0},{"$f":"IF(COUNT($H39:L39)>='RFM input'!$AA$7,0,L39+L91+L143)","v":0},{"$f":"IF(COUNT($H39:M39)>='RFM input'!$AA$7,0,M39+M91+M143)","v":0},{"$f":"IF(COUNT($H39:N39)>='RFM input'!$AA$7,0,N39+N91+N143)","v":0},{"$f":"IF(COUNT($H39:O39)>='RFM input'!$AA$7,0,O39+O91+O143)","v":0},{"$f":"IF(COUNT($H39:P39)>='RFM input'!$AA$7,0,P39+P91+P143)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G802","v":0},0,0,{"$f":"IF(COUNT($H40:I40)>='RFM input'!$AA$7,0,I40+I92+I144)","v":0},{"$f":"IF(COUNT($H40:J40)>='RFM input'!$AA$7,0,J40+J92+J144)","v":0},{"$f":"IF(COUNT($H40:K40)>='RFM input'!$AA$7,0,K40+K92+K144)","v":0},{"$f":"IF(COUNT($H40:L40)>='RFM input'!$AA$7,0,L40+L92+L144)","v":0},{"$f":"IF(COUNT($H40:M40)>='RFM input'!$AA$7,0,M40+M92+M144)","v":0},{"$f":"IF(COUNT($H40:N40)>='RFM input'!$AA$7,0,N40+N92+N144)","v":0},{"$f":"IF(COUNT($H40:O40)>='RFM input'!$AA$7,0,O40+O92+O144)","v":0},{"$f":"IF(COUNT($H40:P40)>='RFM input'!$AA$7,0,P40+P92+P144)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G803","v":0},0,0,{"$f":"IF(COUNT($H41:I41)>='RFM input'!$AA$7,0,I41+I93+I145)","v":0},{"$f":"IF(COUNT($H41:J41)>='RFM input'!$AA$7,0,J41+J93+J145)","v":0},{"$f":"IF(COUNT($H41:K41)>='RFM input'!$AA$7,0,K41+K93+K145)","v":0},{"$f":"IF(COUNT($H41:L41)>='RFM input'!$AA$7,0,L41+L93+L145)","v":0},{"$f":"IF(COUNT($H41:M41)>='RFM input'!$AA$7,0,M41+M93+M145)","v":0},{"$f":"IF(COUNT($H41:N41)>='RFM input'!$AA$7,0,N41+N93+N145)","v":0},{"$f":"IF(COUNT($H41:O41)>='RFM input'!$AA$7,0,O41+O93+O145)","v":0},{"$f":"IF(COUNT($H41:P41)>='RFM input'!$AA$7,0,P41+P93+P145)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G804","v":0},0,0,{"$f":"IF(COUNT($H42:I42)>='RFM input'!$AA$7,0,I42+I94+I146)","v":0},{"$f":"IF(COUNT($H42:J42)>='RFM input'!$AA$7,0,J42+J94+J146)","v":0},{"$f":"IF(COUNT($H42:K42)>='RFM input'!$AA$7,0,K42+K94+K146)","v":0},{"$f":"IF(COUNT($H42:L42)>='RFM input'!$AA$7,0,L42+L94+L146)","v":0},{"$f":"IF(COUNT($H42:M42)>='RFM input'!$AA$7,0,M42+M94+M146)","v":0},{"$f":"IF(COUNT($H42:N42)>='RFM input'!$AA$7,0,N42+N94+N146)","v":0},{"$f":"IF(COUNT($H42:O42)>='RFM input'!$AA$7,0,O42+O94+O146)","v":0},{"$f":"IF(COUNT($H42:P42)>='RFM input'!$AA$7,0,P42+P94+P146)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G805","v":0},0,0,{"$f":"IF(COUNT($H43:I43)>='RFM input'!$AA$7,0,I43+I95+I147)","v":0},{"$f":"IF(COUNT($H43:J43)>='RFM input'!$AA$7,0,J43+J95+J147)","v":0},{"$f":"IF(COUNT($H43:K43)>='RFM input'!$AA$7,0,K43+K95+K147)","v":0},{"$f":"IF(COUNT($H43:L43)>='RFM input'!$AA$7,0,L43+L95+L147)","v":0},{"$f":"IF(COUNT($H43:M43)>='RFM input'!$AA$7,0,M43+M95+M147)","v":0},{"$f":"IF(COUNT($H43:N43)>='RFM input'!$AA$7,0,N43+N95+N147)","v":0},{"$f":"IF(COUNT($H43:O43)>='RFM input'!$AA$7,0,O43+O95+O147)","v":0},{"$f":"IF(COUNT($H43:P43)>='RFM input'!$AA$7,0,P43+P95+P147)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G806","v":0},0,0,{"$f":"IF(COUNT($H44:I44)>='RFM input'!$AA$7,0,I44+I96+I148)","v":0},{"$f":"IF(COUNT($H44:J44)>='RFM input'!$AA$7,0,J44+J96+J148)","v":0},{"$f":"IF(COUNT($H44:K44)>='RFM input'!$AA$7,0,K44+K96+K148)","v":0},{"$f":"IF(COUNT($H44:L44)>='RFM input'!$AA$7,0,L44+L96+L148)","v":0},{"$f":"IF(COUNT($H44:M44)>='RFM input'!$AA$7,0,M44+M96+M148)","v":0},{"$f":"IF(COUNT($H44:N44)>='RFM input'!$AA$7,0,N44+N96+N148)","v":0},{"$f":"IF(COUNT($H44:O44)>='RFM input'!$AA$7,0,O44+O96+O148)","v":0},{"$f":"IF(COUNT($H44:P44)>='RFM input'!$AA$7,0,P44+P96+P148)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G807","v":0},0,0,{"$f":"IF(COUNT($H45:I45)>='RFM input'!$AA$7,0,I45+I97+I149)","v":0},{"$f":"IF(COUNT($H45:J45)>='RFM input'!$AA$7,0,J45+J97+J149)","v":0},{"$f":"IF(COUNT($H45:K45)>='RFM input'!$AA$7,0,K45+K97+K149)","v":0},{"$f":"IF(COUNT($H45:L45)>='RFM input'!$AA$7,0,L45+L97+L149)","v":0},{"$f":"IF(COUNT($H45:M45)>='RFM input'!$AA$7,0,M45+M97+M149)","v":0},{"$f":"IF(COUNT($H45:N45)>='RFM input'!$AA$7,0,N45+N97+N149)","v":0},{"$f":"IF(COUNT($H45:O45)>='RFM input'!$AA$7,0,O45+O97+O149)","v":0},{"$f":"IF(COUNT($H45:P45)>='RFM input'!$AA$7,0,P45+P97+P149)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G808","v":0},0,0,{"$f":"IF(COUNT($H46:I46)>='RFM input'!$AA$7,0,I46+I98+I150)","v":0},{"$f":"IF(COUNT($H46:J46)>='RFM input'!$AA$7,0,J46+J98+J150)","v":0},{"$f":"IF(COUNT($H46:K46)>='RFM input'!$AA$7,0,K46+K98+K150)","v":0},{"$f":"IF(COUNT($H46:L46)>='RFM input'!$AA$7,0,L46+L98+L150)","v":0},{"$f":"IF(COUNT($H46:M46)>='RFM input'!$AA$7,0,M46+M98+M150)","v":0},{"$f":"IF(COUNT($H46:N46)>='RFM input'!$AA$7,0,N46+N98+N150)","v":0},{"$f":"IF(COUNT($H46:O46)>='RFM input'!$AA$7,0,O46+O98+O150)","v":0},{"$f":"IF(COUNT($H46:P46)>='RFM input'!$AA$7,0,P46+P98+P150)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G809","v":0},0,0,{"$f":"IF(COUNT($H47:I47)>='RFM input'!$AA$7,0,I47+I99+I151)","v":0},{"$f":"IF(COUNT($H47:J47)>='RFM input'!$AA$7,0,J47+J99+J151)","v":0},{"$f":"IF(COUNT($H47:K47)>='RFM input'!$AA$7,0,K47+K99+K151)","v":0},{"$f":"IF(COUNT($H47:L47)>='RFM input'!$AA$7,0,L47+L99+L151)","v":0},{"$f":"IF(COUNT($H47:M47)>='RFM input'!$AA$7,0,M47+M99+M151)","v":0},{"$f":"IF(COUNT($H47:N47)>='RFM input'!$AA$7,0,N47+N99+N151)","v":0},{"$f":"IF(COUNT($H47:O47)>='RFM input'!$AA$7,0,O47+O99+O151)","v":0},{"$f":"IF(COUNT($H47:P47)>='RFM input'!$AA$7,0,P47+P99+P151)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G810","v":0},0,0,{"$f":"IF(COUNT($H48:I48)>='RFM input'!$AA$7,0,I48+I100+I152)","v":0},{"$f":"IF(COUNT($H48:J48)>='RFM input'!$AA$7,0,J48+J100+J152)","v":0},{"$f":"IF(COUNT($H48:K48)>='RFM input'!$AA$7,0,K48+K100+K152)","v":0},{"$f":"IF(COUNT($H48:L48)>='RFM input'!$AA$7,0,L48+L100+L152)","v":0},{"$f":"IF(COUNT($H48:M48)>='RFM input'!$AA$7,0,M48+M100+M152)","v":0},{"$f":"IF(COUNT($H48:N48)>='RFM input'!$AA$7,0,N48+N100+N152)","v":0},{"$f":"IF(COUNT($H48:O48)>='RFM input'!$AA$7,0,O48+O100+O152)","v":0},{"$f":"IF(COUNT($H48:P48)>='RFM input'!$AA$7,0,P48+P100+P152)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G811","v":0},0,0,{"$f":"IF(COUNT($H49:I49)>='RFM input'!$AA$7,0,I49+I101+I153)","v":0},{"$f":"IF(COUNT($H49:J49)>='RFM input'!$AA$7,0,J49+J101+J153)","v":0},{"$f":"IF(COUNT($H49:K49)>='RFM input'!$AA$7,0,K49+K101+K153)","v":0},{"$f":"IF(COUNT($H49:L49)>='RFM input'!$AA$7,0,L49+L101+L153)","v":0},{"$f":"IF(COUNT($H49:M49)>='RFM input'!$AA$7,0,M49+M101+M153)","v":0},{"$f":"IF(COUNT($H49:N49)>='RFM input'!$AA$7,0,N49+N101+N153)","v":0},{"$f":"IF(COUNT($H49:O49)>='RFM input'!$AA$7,0,O49+O101+O153)","v":0},{"$f":"IF(COUNT($H49:P49)>='RFM input'!$AA$7,0,P49+P101+P153)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G812","v":0},0,0,{"$f":"IF(COUNT($H50:I50)>='RFM input'!$AA$7,0,I50+I102+I154)","v":0},{"$f":"IF(COUNT($H50:J50)>='RFM input'!$AA$7,0,J50+J102+J154)","v":0},{"$f":"IF(COUNT($H50:K50)>='RFM input'!$AA$7,0,K50+K102+K154)","v":0},{"$f":"IF(COUNT($H50:L50)>='RFM input'!$AA$7,0,L50+L102+L154)","v":0},{"$f":"IF(COUNT($H50:M50)>='RFM input'!$AA$7,0,M50+M102+M154)","v":0},{"$f":"IF(COUNT($H50:N50)>='RFM input'!$AA$7,0,N50+N102+N154)","v":0},{"$f":"IF(COUNT($H50:O50)>='RFM input'!$AA$7,0,O50+O102+O154)","v":0},{"$f":"IF(COUNT($H50:P50)>='RFM input'!$AA$7,0,P50+P102+P154)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G813","v":0},0,0,{"$f":"IF(COUNT($H51:I51)>='RFM input'!$AA$7,0,I51+I103+I155)","v":0},{"$f":"IF(COUNT($H51:J51)>='RFM input'!$AA$7,0,J51+J103+J155)","v":0},{"$f":"IF(COUNT($H51:K51)>='RFM input'!$AA$7,0,K51+K103+K155)","v":0},{"$f":"IF(COUNT($H51:L51)>='RFM input'!$AA$7,0,L51+L103+L155)","v":0},{"$f":"IF(COUNT($H51:M51)>='RFM input'!$AA$7,0,M51+M103+M155)","v":0},{"$f":"IF(COUNT($H51:N51)>='RFM input'!$AA$7,0,N51+N103+N155)","v":0},{"$f":"IF(COUNT($H51:O51)>='RFM input'!$AA$7,0,O51+O103+O155)","v":0},{"$f":"IF(COUNT($H51:P51)>='RFM input'!$AA$7,0,P51+P103+P155)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G814","v":0},0,0,{"$f":"IF(COUNT($H52:I52)>='RFM input'!$AA$7,0,I52+I104+I156)","v":0},{"$f":"IF(COUNT($H52:J52)>='RFM input'!$AA$7,0,J52+J104+J156)","v":0},{"$f":"IF(COUNT($H52:K52)>='RFM input'!$AA$7,0,K52+K104+K156)","v":0},{"$f":"IF(COUNT($H52:L52)>='RFM input'!$AA$7,0,L52+L104+L156)","v":0},{"$f":"IF(COUNT($H52:M52)>='RFM input'!$AA$7,0,M52+M104+M156)","v":0},{"$f":"IF(COUNT($H52:N52)>='RFM input'!$AA$7,0,N52+N104+N156)","v":0},{"$f":"IF(COUNT($H52:O52)>='RFM input'!$AA$7,0,O52+O104+O156)","v":0},{"$f":"IF(COUNT($H52:P52)>='RFM input'!$AA$7,0,P52+P104+P156)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G815","v":0},0,0,{"$f":"IF(COUNT($H53:I53)>='RFM input'!$AA$7,0,I53+I105+I157)","v":0},{"$f":"IF(COUNT($H53:J53)>='RFM input'!$AA$7,0,J53+J105+J157)","v":0},{"$f":"IF(COUNT($H53:K53)>='RFM input'!$AA$7,0,K53+K105+K157)","v":0},{"$f":"IF(COUNT($H53:L53)>='RFM input'!$AA$7,0,L53+L105+L157)","v":0},{"$f":"IF(COUNT($H53:M53)>='RFM input'!$AA$7,0,M53+M105+M157)","v":0},{"$f":"IF(COUNT($H53:N53)>='RFM input'!$AA$7,0,N53+N105+N157)","v":0},{"$f":"IF(COUNT($H53:O53)>='RFM input'!$AA$7,0,O53+O105+O157)","v":0},{"$f":"IF(COUNT($H53:P53)>='RFM input'!$AA$7,0,P53+P105+P157)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G816","v":0},0,0,{"$f":"IF(COUNT($H54:I54)>='RFM input'!$AA$7,0,I54+I106+I158)","v":0},{"$f":"IF(COUNT($H54:J54)>='RFM input'!$AA$7,0,J54+J106+J158)","v":0},{"$f":"IF(COUNT($H54:K54)>='RFM input'!$AA$7,0,K54+K106+K158)","v":0},{"$f":"IF(COUNT($H54:L54)>='RFM input'!$AA$7,0,L54+L106+L158)","v":0},{"$f":"IF(COUNT($H54:M54)>='RFM input'!$AA$7,0,M54+M106+M158)","v":0},{"$f":"IF(COUNT($H54:N54)>='RFM input'!$AA$7,0,N54+N106+N158)","v":0},{"$f":"IF(COUNT($H54:O54)>='RFM input'!$AA$7,0,O54+O106+O158)","v":0},{"$f":"IF(COUNT($H54:P54)>='RFM input'!$AA$7,0,P54+P106+P158)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G817","v":0},0,0,{"$f":"IF(COUNT($H55:I55)>='RFM input'!$AA$7,0,I55+I107+I159)","v":0},{"$f":"IF(COUNT($H55:J55)>='RFM input'!$AA$7,0,J55+J107+J159)","v":0},{"$f":"IF(COUNT($H55:K55)>='RFM input'!$AA$7,0,K55+K107+K159)","v":0},{"$f":"IF(COUNT($H55:L55)>='RFM input'!$AA$7,0,L55+L107+L159)","v":0},{"$f":"IF(COUNT($H55:M55)>='RFM input'!$AA$7,0,M55+M107+M159)","v":0},{"$f":"IF(COUNT($H55:N55)>='RFM input'!$AA$7,0,N55+N107+N159)","v":0},{"$f":"IF(COUNT($H55:O55)>='RFM input'!$AA$7,0,O55+O107+O159)","v":0},{"$f":"IF(COUNT($H55:P55)>='RFM input'!$AA$7,0,P55+P107+P159)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G818","v":0},0,0,{"$f":"IF(COUNT($H56:I56)>='RFM input'!$AA$7,0,I56+I108+I160)","v":0},{"$f":"IF(COUNT($H56:J56)>='RFM input'!$AA$7,0,J56+J108+J160)","v":0},{"$f":"IF(COUNT($H56:K56)>='RFM input'!$AA$7,0,K56+K108+K160)","v":0},{"$f":"IF(COUNT($H56:L56)>='RFM input'!$AA$7,0,L56+L108+L160)","v":0},{"$f":"IF(COUNT($H56:M56)>='RFM input'!$AA$7,0,M56+M108+M160)","v":0},{"$f":"IF(COUNT($H56:N56)>='RFM input'!$AA$7,0,N56+N108+N160)","v":0},{"$f":"IF(COUNT($H56:O56)>='RFM input'!$AA$7,0,O56+O108+O160)","v":0},{"$f":"IF(COUNT($H56:P56)>='RFM input'!$AA$7,0,P56+P108+P160)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G819","v":0},0,0,{"$f":"IF(COUNT($H57:I57)>='RFM input'!$AA$7,0,I57+I109+I161)","v":0},{"$f":"IF(COUNT($H57:J57)>='RFM input'!$AA$7,0,J57+J109+J161)","v":0},{"$f":"IF(COUNT($H57:K57)>='RFM input'!$AA$7,0,K57+K109+K161)","v":0},{"$f":"IF(COUNT($H57:L57)>='RFM input'!$AA$7,0,L57+L109+L161)","v":0},{"$f":"IF(COUNT($H57:M57)>='RFM input'!$AA$7,0,M57+M109+M161)","v":0},{"$f":"IF(COUNT($H57:N57)>='RFM input'!$AA$7,0,N57+N109+N161)","v":0},{"$f":"IF(COUNT($H57:O57)>='RFM input'!$AA$7,0,O57+O109+O161)","v":0},{"$f":"IF(COUNT($H57:P57)>='RFM input'!$AA$7,0,P57+P109+P161)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G60:G109)","v":60},{"$f":"SUM(H60:H109)","v":29.789265541768376},29.851275229251094,29.674985988945224,29.716157221282842,29.716157221282835,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RAB roll forward'!G822","v":20},{"$f":"'RAB roll forward'!H822","v":10.272160531644268},{"$f":"'RAB roll forward'!I822","v":10.293543182500377},{"$f":"'RAB roll forward'!J822","v":10.232753789291456},{"$f":"'RAB roll forward'!K822","v":10.246950765959602},{"$f":"'RAB roll forward'!L822","v":10.246950765959598},{"$f":"'RAB roll forward'!M822","v":0},{"$f":"'RAB roll forward'!N822","v":0},{"$f":"'RAB roll forward'!O822","v":0},{"$f":"'RAB roll forward'!P822","v":0},{"$f":"'RAB roll forward'!Q822","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RAB roll forward'!G823","v":20},{"$f":"'RAB roll forward'!H823","v":9.2449444784798409},{"$f":"'RAB roll forward'!I823","v":9.2641888642503396},{"$f":"'RAB roll forward'!J823","v":9.2094784103623084},{"$f":"'RAB roll forward'!K823","v":9.2222556893636405},{"$f":"'RAB roll forward'!L823","v":9.2222556893636387},{"$f":"'RAB roll forward'!M823","v":0},{"$f":"'RAB roll forward'!N823","v":0},{"$f":"'RAB roll forward'!O823","v":0},{"$f":"'RAB roll forward'!P823","v":0},{"$f":"'RAB roll forward'!Q823","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G824","v":20},{"$f":"'RAB roll forward'!H824","v":10.272160531644268},{"$f":"'RAB roll forward'!I824","v":10.293543182500377},{"$f":"'RAB roll forward'!J824","v":10.232753789291456},{"$f":"'RAB roll forward'!K824","v":10.246950765959602},{"$f":"'RAB roll forward'!L824","v":10.246950765959598},{"$f":"'RAB roll forward'!M824","v":0},{"$f":"'RAB roll forward'!N824","v":0},{"$f":"'RAB roll forward'!O824","v":0},{"$f":"'RAB roll forward'!P824","v":0},{"$f":"'RAB roll forward'!Q824","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RAB roll forward'!G825","v":0},{"$f":"'RAB roll forward'!H825","v":0},{"$f":"'RAB roll forward'!I825","v":0},{"$f":"'RAB roll forward'!J825","v":0},{"$f":"'RAB roll forward'!K825","v":0},{"$f":"'RAB roll forward'!L825","v":0},{"$f":"'RAB roll forward'!M825","v":0},{"$f":"'RAB roll forward'!N825","v":0},{"$f":"'RAB roll forward'!O825","v":0},{"$f":"'RAB roll forward'!P825","v":0},{"$f":"'RAB roll forward'!Q825","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RAB roll forward'!G826","v":0},{"$f":"'RAB roll forward'!H826","v":0},{"$f":"'RAB roll forward'!I826","v":0},{"$f":"'RAB roll forward'!J826","v":0},{"$f":"'RAB roll forward'!K826","v":0},{"$f":"'RAB roll forward'!L826","v":0},{"$f":"'RAB roll forward'!M826","v":0},{"$f":"'RAB roll forward'!N826","v":0},{"$f":"'RAB roll forward'!O826","v":0},{"$f":"'RAB roll forward'!P826","v":0},{"$f":"'RAB roll forward'!Q826","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RAB roll forward'!G827","v":0},{"$f":"'RAB roll forward'!H827","v":0},{"$f":"'RAB roll forward'!I827","v":0},{"$f":"'RAB roll forward'!J827","v":0},{"$f":"'RAB roll forward'!K827","v":0},{"$f":"'RAB roll forward'!L827","v":0},{"$f":"'RAB roll forward'!M827","v":0},{"$f":"'RAB roll forward'!N827","v":0},{"$f":"'RAB roll forward'!O827","v":0},{"$f":"'RAB roll forward'!P827","v":0},{"$f":"'RAB roll forward'!Q827","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RAB roll forward'!G828","v":0},{"$f":"'RAB roll forward'!H828","v":0},{"$f":"'RAB roll forward'!I828","v":0},{"$f":"'RAB roll forward'!J828","v":0},{"$f":"'RAB roll forward'!K828","v":0},{"$f":"'RAB roll forward'!L828","v":0},{"$f":"'RAB roll forward'!M828","v":0},{"$f":"'RAB roll forward'!N828","v":0},{"$f":"'RAB roll forward'!O828","v":0},{"$f":"'RAB roll forward'!P828","v":0},{"$f":"'RAB roll forward'!Q828","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RAB roll forward'!G829","v":0},{"$f":"'RAB roll forward'!H829","v":0},{"$f":"'RAB roll forward'!I829","v":0},{"$f":"'RAB roll forward'!J829","v":0},{"$f":"'RAB roll forward'!K829","v":0},{"$f":"'RAB roll forward'!L829","v":0},{"$f":"'RAB roll forward'!M829","v":0},{"$f":"'RAB roll forward'!N829","v":0},{"$f":"'RAB roll forward'!O829","v":0},{"$f":"'RAB roll forward'!P829","v":0},{"$f":"'RAB roll forward'!Q829","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G830","v":0},{"$f":"'RAB roll forward'!H830","v":0},{"$f":"'RAB roll forward'!I830","v":0},{"$f":"'RAB roll forward'!J830","v":0},{"$f":"'RAB roll forward'!K830","v":0},{"$f":"'RAB roll forward'!L830","v":0},{"$f":"'RAB roll forward'!M830","v":0},{"$f":"'RAB roll forward'!N830","v":0},{"$f":"'RAB roll forward'!O830","v":0},{"$f":"'RAB roll forward'!P830","v":0},{"$f":"'RAB roll forward'!Q830","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G831","v":0},{"$f":"'RAB roll forward'!H831","v":0},{"$f":"'RAB roll forward'!I831","v":0},{"$f":"'RAB roll forward'!J831","v":0},{"$f":"'RAB roll forward'!K831","v":0},{"$f":"'RAB roll forward'!L831","v":0},{"$f":"'RAB roll forward'!M831","v":0},{"$f":"'RAB roll forward'!N831","v":0},{"$f":"'RAB roll forward'!O831","v":0},{"$f":"'RAB roll forward'!P831","v":0},{"$f":"'RAB roll forward'!Q831","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G832","v":0},{"$f":"'RAB roll forward'!H832","v":0},{"$f":"'RAB roll forward'!I832","v":0},{"$f":"'RAB roll forward'!J832","v":0},{"$f":"'RAB roll forward'!K832","v":0},{"$f":"'RAB roll forward'!L832","v":0},{"$f":"'RAB roll forward'!M832","v":0},{"$f":"'RAB roll forward'!N832","v":0},{"$f":"'RAB roll forward'!O832","v":0},{"$f":"'RAB roll forward'!P832","v":0},{"$f":"'RAB roll forward'!Q832","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G833","v":0},{"$f":"'RAB roll forward'!H833","v":0},{"$f":"'RAB roll forward'!I833","v":0},{"$f":"'RAB roll forward'!J833","v":0},{"$f":"'RAB roll forward'!K833","v":0},{"$f":"'RAB roll forward'!L833","v":0},{"$f":"'RAB roll forward'!M833","v":0},{"$f":"'RAB roll forward'!N833","v":0},{"$f":"'RAB roll forward'!O833","v":0},{"$f":"'RAB roll forward'!P833","v":0},{"$f":"'RAB roll forward'!Q833","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G834","v":0},{"$f":"'RAB roll forward'!H834","v":0},{"$f":"'RAB roll forward'!I834","v":0},{"$f":"'RAB roll forward'!J834","v":0},{"$f":"'RAB roll forward'!K834","v":0},{"$f":"'RAB roll forward'!L834","v":0},{"$f":"'RAB roll forward'!M834","v":0},{"$f":"'RAB roll forward'!N834","v":0},{"$f":"'RAB roll forward'!O834","v":0},{"$f":"'RAB roll forward'!P834","v":0},{"$f":"'RAB roll forward'!Q834","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G835","v":0},{"$f":"'RAB roll forward'!H835","v":0},{"$f":"'RAB roll forward'!I835","v":0},{"$f":"'RAB roll forward'!J835","v":0},{"$f":"'RAB roll forward'!K835","v":0},{"$f":"'RAB roll forward'!L835","v":0},{"$f":"'RAB roll forward'!M835","v":0},{"$f":"'RAB roll forward'!N835","v":0},{"$f":"'RAB roll forward'!O835","v":0},{"$f":"'RAB roll forward'!P835","v":0},{"$f":"'RAB roll forward'!Q835","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G836","v":0},{"$f":"'RAB roll forward'!H836","v":0},{"$f":"'RAB roll forward'!I836","v":0},{"$f":"'RAB roll forward'!J836","v":0},{"$f":"'RAB roll forward'!K836","v":0},{"$f":"'RAB roll forward'!L836","v":0},{"$f":"'RAB roll forward'!M836","v":0},{"$f":"'RAB roll forward'!N836","v":0},{"$f":"'RAB roll forward'!O836","v":0},{"$f":"'RAB roll forward'!P836","v":0},{"$f":"'RAB roll forward'!Q836","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G837","v":0},{"$f":"'RAB roll forward'!H837","v":0},{"$f":"'RAB roll forward'!I837","v":0},{"$f":"'RAB roll forward'!J837","v":0},{"$f":"'RAB roll forward'!K837","v":0},{"$f":"'RAB roll forward'!L837","v":0},{"$f":"'RAB roll forward'!M837","v":0},{"$f":"'RAB roll forward'!N837","v":0},{"$f":"'RAB roll forward'!O837","v":0},{"$f":"'RAB roll forward'!P837","v":0},{"$f":"'RAB roll forward'!Q837","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G838","v":0},{"$f":"'RAB roll forward'!H838","v":0},{"$f":"'RAB roll forward'!I838","v":0},{"$f":"'RAB roll forward'!J838","v":0},{"$f":"'RAB roll forward'!K838","v":0},{"$f":"'RAB roll forward'!L838","v":0},{"$f":"'RAB roll forward'!M838","v":0},{"$f":"'RAB roll forward'!N838","v":0},{"$f":"'RAB roll forward'!O838","v":0},{"$f":"'RAB roll forward'!P838","v":0},{"$f":"'RAB roll forward'!Q838","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G839","v":0},{"$f":"'RAB roll forward'!H839","v":0},{"$f":"'RAB roll forward'!I839","v":0},{"$f":"'RAB roll forward'!J839","v":0},{"$f":"'RAB roll forward'!K839","v":0},{"$f":"'RAB roll forward'!L839","v":0},{"$f":"'RAB roll forward'!M839","v":0},{"$f":"'RAB roll forward'!N839","v":0},{"$f":"'RAB roll forward'!O839","v":0},{"$f":"'RAB roll forward'!P839","v":0},{"$f":"'RAB roll forward'!Q839","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G840","v":0},{"$f":"'RAB roll forward'!H840","v":0},{"$f":"'RAB roll forward'!I840","v":0},{"$f":"'RAB roll forward'!J840","v":0},{"$f":"'RAB roll forward'!K840","v":0},{"$f":"'RAB roll forward'!L840","v":0},{"$f":"'RAB roll forward'!M840","v":0},{"$f":"'RAB roll forward'!N840","v":0},{"$f":"'RAB roll forward'!O840","v":0},{"$f":"'RAB roll forward'!P840","v":0},{"$f":"'RAB roll forward'!Q840","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G841","v":0},{"$f":"'RAB roll forward'!H841","v":0},{"$f":"'RAB roll forward'!I841","v":0},{"$f":"'RAB roll forward'!J841","v":0},{"$f":"'RAB roll forward'!K841","v":0},{"$f":"'RAB roll forward'!L841","v":0},{"$f":"'RAB roll forward'!M841","v":0},{"$f":"'RAB roll forward'!N841","v":0},{"$f":"'RAB roll forward'!O841","v":0},{"$f":"'RAB roll forward'!P841","v":0},{"$f":"'RAB roll forward'!Q841","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G842","v":0},{"$f":"'RAB roll forward'!H842","v":0},{"$f":"'RAB roll forward'!I842","v":0},{"$f":"'RAB roll forward'!J842","v":0},{"$f":"'RAB roll forward'!K842","v":0},{"$f":"'RAB roll forward'!L842","v":0},{"$f":"'RAB roll forward'!M842","v":0},{"$f":"'RAB roll forward'!N842","v":0},{"$f":"'RAB roll forward'!O842","v":0},{"$f":"'RAB roll forward'!P842","v":0},{"$f":"'RAB roll forward'!Q842","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G843","v":0},{"$f":"'RAB roll forward'!H843","v":0},{"$f":"'RAB roll forward'!I843","v":0},{"$f":"'RAB roll forward'!J843","v":0},{"$f":"'RAB roll forward'!K843","v":0},{"$f":"'RAB roll forward'!L843","v":0},{"$f":"'RAB roll forward'!M843","v":0},{"$f":"'RAB roll forward'!N843","v":0},{"$f":"'RAB roll forward'!O843","v":0},{"$f":"'RAB roll forward'!P843","v":0},{"$f":"'RAB roll forward'!Q843","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G844","v":0},{"$f":"'RAB roll forward'!H844","v":0},{"$f":"'RAB roll forward'!I844","v":0},{"$f":"'RAB roll forward'!J844","v":0},{"$f":"'RAB roll forward'!K844","v":0},{"$f":"'RAB roll forward'!L844","v":0},{"$f":"'RAB roll forward'!M844","v":0},{"$f":"'RAB roll forward'!N844","v":0},{"$f":"'RAB roll forward'!O844","v":0},{"$f":"'RAB roll forward'!P844","v":0},{"$f":"'RAB roll forward'!Q844","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G845","v":0},{"$f":"'RAB roll forward'!H845","v":0},{"$f":"'RAB roll forward'!I845","v":0},{"$f":"'RAB roll forward'!J845","v":0},{"$f":"'RAB roll forward'!K845","v":0},{"$f":"'RAB roll forward'!L845","v":0},{"$f":"'RAB roll forward'!M845","v":0},{"$f":"'RAB roll forward'!N845","v":0},{"$f":"'RAB roll forward'!O845","v":0},{"$f":"'RAB roll forward'!P845","v":0},{"$f":"'RAB roll forward'!Q845","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G846","v":0},{"$f":"'RAB roll forward'!H846","v":0},{"$f":"'RAB roll forward'!I846","v":0},{"$f":"'RAB roll forward'!J846","v":0},{"$f":"'RAB roll forward'!K846","v":0},{"$f":"'RAB roll forward'!L846","v":0},{"$f":"'RAB roll forward'!M846","v":0},{"$f":"'RAB roll forward'!N846","v":0},{"$f":"'RAB roll forward'!O846","v":0},{"$f":"'RAB roll forward'!P846","v":0},{"$f":"'RAB roll forward'!Q846","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G847","v":0},{"$f":"'RAB roll forward'!H847","v":0},{"$f":"'RAB roll forward'!I847","v":0},{"$f":"'RAB roll forward'!J847","v":0},{"$f":"'RAB roll forward'!K847","v":0},{"$f":"'RAB roll forward'!L847","v":0},{"$f":"'RAB roll forward'!M847","v":0},{"$f":"'RAB roll forward'!N847","v":0},{"$f":"'RAB roll forward'!O847","v":0},{"$f":"'RAB roll forward'!P847","v":0},{"$f":"'RAB roll forward'!Q847","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G848","v":0},{"$f":"'RAB roll forward'!H848","v":0},{"$f":"'RAB roll forward'!I848","v":0},{"$f":"'RAB roll forward'!J848","v":0},{"$f":"'RAB roll forward'!K848","v":0},{"$f":"'RAB roll forward'!L848","v":0},{"$f":"'RAB roll forward'!M848","v":0},{"$f":"'RAB roll forward'!N848","v":0},{"$f":"'RAB roll forward'!O848","v":0},{"$f":"'RAB roll forward'!P848","v":0},{"$f":"'RAB roll forward'!Q848","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G849","v":0},{"$f":"'RAB roll forward'!H849","v":0},{"$f":"'RAB roll forward'!I849","v":0},{"$f":"'RAB roll forward'!J849","v":0},{"$f":"'RAB roll forward'!K849","v":0},{"$f":"'RAB roll forward'!L849","v":0},{"$f":"'RAB roll forward'!M849","v":0},{"$f":"'RAB roll forward'!N849","v":0},{"$f":"'RAB roll forward'!O849","v":0},{"$f":"'RAB roll forward'!P849","v":0},{"$f":"'RAB roll forward'!Q849","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G850","v":0},{"$f":"'RAB roll forward'!H850","v":0},{"$f":"'RAB roll forward'!I850","v":0},{"$f":"'RAB roll forward'!J850","v":0},{"$f":"'RAB roll forward'!K850","v":0},{"$f":"'RAB roll forward'!L850","v":0},{"$f":"'RAB roll forward'!M850","v":0},{"$f":"'RAB roll forward'!N850","v":0},{"$f":"'RAB roll forward'!O850","v":0},{"$f":"'RAB roll forward'!P850","v":0},{"$f":"'RAB roll forward'!Q850","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G851","v":0},{"$f":"'RAB roll forward'!H851","v":0},{"$f":"'RAB roll forward'!I851","v":0},{"$f":"'RAB roll forward'!J851","v":0},{"$f":"'RAB roll forward'!K851","v":0},{"$f":"'RAB roll forward'!L851","v":0},{"$f":"'RAB roll forward'!M851","v":0},{"$f":"'RAB roll forward'!N851","v":0},{"$f":"'RAB roll forward'!O851","v":0},{"$f":"'RAB roll forward'!P851","v":0},{"$f":"'RAB roll forward'!Q851","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G852","v":0},{"$f":"'RAB roll forward'!H852","v":0},{"$f":"'RAB roll forward'!I852","v":0},{"$f":"'RAB roll forward'!J852","v":0},{"$f":"'RAB roll forward'!K852","v":0},{"$f":"'RAB roll forward'!L852","v":0},{"$f":"'RAB roll forward'!M852","v":0},{"$f":"'RAB roll forward'!N852","v":0},{"$f":"'RAB roll forward'!O852","v":0},{"$f":"'RAB roll forward'!P852","v":0},{"$f":"'RAB roll forward'!Q852","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G853","v":0},{"$f":"'RAB roll forward'!H853","v":0},{"$f":"'RAB roll forward'!I853","v":0},{"$f":"'RAB roll forward'!J853","v":0},{"$f":"'RAB roll forward'!K853","v":0},{"$f":"'RAB roll forward'!L853","v":0},{"$f":"'RAB roll forward'!M853","v":0},{"$f":"'RAB roll forward'!N853","v":0},{"$f":"'RAB roll forward'!O853","v":0},{"$f":"'RAB roll forward'!P853","v":0},{"$f":"'RAB roll forward'!Q853","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G854","v":0},{"$f":"'RAB roll forward'!H854","v":0},{"$f":"'RAB roll forward'!I854","v":0},{"$f":"'RAB roll forward'!J854","v":0},{"$f":"'RAB roll forward'!K854","v":0},{"$f":"'RAB roll forward'!L854","v":0},{"$f":"'RAB roll forward'!M854","v":0},{"$f":"'RAB roll forward'!N854","v":0},{"$f":"'RAB roll forward'!O854","v":0},{"$f":"'RAB roll forward'!P854","v":0},{"$f":"'RAB roll forward'!Q854","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G855","v":0},{"$f":"'RAB roll forward'!H855","v":0},{"$f":"'RAB roll forward'!I855","v":0},{"$f":"'RAB roll forward'!J855","v":0},{"$f":"'RAB roll forward'!K855","v":0},{"$f":"'RAB roll forward'!L855","v":0},{"$f":"'RAB roll forward'!M855","v":0},{"$f":"'RAB roll forward'!N855","v":0},{"$f":"'RAB roll forward'!O855","v":0},{"$f":"'RAB roll forward'!P855","v":0},{"$f":"'RAB roll forward'!Q855","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G856","v":0},{"$f":"'RAB roll forward'!H856","v":0},{"$f":"'RAB roll forward'!I856","v":0},{"$f":"'RAB roll forward'!J856","v":0},{"$f":"'RAB roll forward'!K856","v":0},{"$f":"'RAB roll forward'!L856","v":0},{"$f":"'RAB roll forward'!M856","v":0},{"$f":"'RAB roll forward'!N856","v":0},{"$f":"'RAB roll forward'!O856","v":0},{"$f":"'RAB roll forward'!P856","v":0},{"$f":"'RAB roll forward'!Q856","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G857","v":0},{"$f":"'RAB roll forward'!H857","v":0},{"$f":"'RAB roll forward'!I857","v":0},{"$f":"'RAB roll forward'!J857","v":0},{"$f":"'RAB roll forward'!K857","v":0},{"$f":"'RAB roll forward'!L857","v":0},{"$f":"'RAB roll forward'!M857","v":0},{"$f":"'RAB roll forward'!N857","v":0},{"$f":"'RAB roll forward'!O857","v":0},{"$f":"'RAB roll forward'!P857","v":0},{"$f":"'RAB roll forward'!Q857","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G858","v":0},{"$f":"'RAB roll forward'!H858","v":0},{"$f":"'RAB roll forward'!I858","v":0},{"$f":"'RAB roll forward'!J858","v":0},{"$f":"'RAB roll forward'!K858","v":0},{"$f":"'RAB roll forward'!L858","v":0},{"$f":"'RAB roll forward'!M858","v":0},{"$f":"'RAB roll forward'!N858","v":0},{"$f":"'RAB roll forward'!O858","v":0},{"$f":"'RAB roll forward'!P858","v":0},{"$f":"'RAB roll forward'!Q858","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G859","v":0},{"$f":"'RAB roll forward'!H859","v":0},{"$f":"'RAB roll forward'!I859","v":0},{"$f":"'RAB roll forward'!J859","v":0},{"$f":"'RAB roll forward'!K859","v":0},{"$f":"'RAB roll forward'!L859","v":0},{"$f":"'RAB roll forward'!M859","v":0},{"$f":"'RAB roll forward'!N859","v":0},{"$f":"'RAB roll forward'!O859","v":0},{"$f":"'RAB roll forward'!P859","v":0},{"$f":"'RAB roll forward'!Q859","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G860","v":0},{"$f":"'RAB roll forward'!H860","v":0},{"$f":"'RAB roll forward'!I860","v":0},{"$f":"'RAB roll forward'!J860","v":0},{"$f":"'RAB roll forward'!K860","v":0},{"$f":"'RAB roll forward'!L860","v":0},{"$f":"'RAB roll forward'!M860","v":0},{"$f":"'RAB roll forward'!N860","v":0},{"$f":"'RAB roll forward'!O860","v":0},{"$f":"'RAB roll forward'!P860","v":0},{"$f":"'RAB roll forward'!Q860","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G861","v":0},{"$f":"'RAB roll forward'!H861","v":0},{"$f":"'RAB roll forward'!I861","v":0},{"$f":"'RAB roll forward'!J861","v":0},{"$f":"'RAB roll forward'!K861","v":0},{"$f":"'RAB roll forward'!L861","v":0},{"$f":"'RAB roll forward'!M861","v":0},{"$f":"'RAB roll forward'!N861","v":0},{"$f":"'RAB roll forward'!O861","v":0},{"$f":"'RAB roll forward'!P861","v":0},{"$f":"'RAB roll forward'!Q861","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G862","v":0},{"$f":"'RAB roll forward'!H862","v":0},{"$f":"'RAB roll forward'!I862","v":0},{"$f":"'RAB roll forward'!J862","v":0},{"$f":"'RAB roll forward'!K862","v":0},{"$f":"'RAB roll forward'!L862","v":0},{"$f":"'RAB roll forward'!M862","v":0},{"$f":"'RAB roll forward'!N862","v":0},{"$f":"'RAB roll forward'!O862","v":0},{"$f":"'RAB roll forward'!P862","v":0},{"$f":"'RAB roll forward'!Q862","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G863","v":0},{"$f":"'RAB roll forward'!H863","v":0},{"$f":"'RAB roll forward'!I863","v":0},{"$f":"'RAB roll forward'!J863","v":0},{"$f":"'RAB roll forward'!K863","v":0},{"$f":"'RAB roll forward'!L863","v":0},{"$f":"'RAB roll forward'!M863","v":0},{"$f":"'RAB roll forward'!N863","v":0},{"$f":"'RAB roll forward'!O863","v":0},{"$f":"'RAB roll forward'!P863","v":0},{"$f":"'RAB roll forward'!Q863","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G864","v":0},{"$f":"'RAB roll forward'!H864","v":0},{"$f":"'RAB roll forward'!I864","v":0},{"$f":"'RAB roll forward'!J864","v":0},{"$f":"'RAB roll forward'!K864","v":0},{"$f":"'RAB roll forward'!L864","v":0},{"$f":"'RAB roll forward'!M864","v":0},{"$f":"'RAB roll forward'!N864","v":0},{"$f":"'RAB roll forward'!O864","v":0},{"$f":"'RAB roll forward'!P864","v":0},{"$f":"'RAB roll forward'!Q864","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G865","v":0},{"$f":"'RAB roll forward'!H865","v":0},{"$f":"'RAB roll forward'!I865","v":0},{"$f":"'RAB roll forward'!J865","v":0},{"$f":"'RAB roll forward'!K865","v":0},{"$f":"'RAB roll forward'!L865","v":0},{"$f":"'RAB roll forward'!M865","v":0},{"$f":"'RAB roll forward'!N865","v":0},{"$f":"'RAB roll forward'!O865","v":0},{"$f":"'RAB roll forward'!P865","v":0},{"$f":"'RAB roll forward'!Q865","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G866","v":0},{"$f":"'RAB roll forward'!H866","v":0},{"$f":"'RAB roll forward'!I866","v":0},{"$f":"'RAB roll forward'!J866","v":0},{"$f":"'RAB roll forward'!K866","v":0},{"$f":"'RAB roll forward'!L866","v":0},{"$f":"'RAB roll forward'!M866","v":0},{"$f":"'RAB roll forward'!N866","v":0},{"$f":"'RAB roll forward'!O866","v":0},{"$f":"'RAB roll forward'!P866","v":0},{"$f":"'RAB roll forward'!Q866","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G867","v":0},{"$f":"'RAB roll forward'!H867","v":0},{"$f":"'RAB roll forward'!I867","v":0},{"$f":"'RAB roll forward'!J867","v":0},{"$f":"'RAB roll forward'!K867","v":0},{"$f":"'RAB roll forward'!L867","v":0},{"$f":"'RAB roll forward'!M867","v":0},{"$f":"'RAB roll forward'!N867","v":0},{"$f":"'RAB roll forward'!O867","v":0},{"$f":"'RAB roll forward'!P867","v":0},{"$f":"'RAB roll forward'!Q867","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G868","v":0},{"$f":"'RAB roll forward'!H868","v":0},{"$f":"'RAB roll forward'!I868","v":0},{"$f":"'RAB roll forward'!J868","v":0},{"$f":"'RAB roll forward'!K868","v":0},{"$f":"'RAB roll forward'!L868","v":0},{"$f":"'RAB roll forward'!M868","v":0},{"$f":"'RAB roll forward'!N868","v":0},{"$f":"'RAB roll forward'!O868","v":0},{"$f":"'RAB roll forward'!P868","v":0},{"$f":"'RAB roll forward'!Q868","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G869","v":0},{"$f":"'RAB roll forward'!H869","v":0},{"$f":"'RAB roll forward'!I869","v":0},{"$f":"'RAB roll forward'!J869","v":0},{"$f":"'RAB roll forward'!K869","v":0},{"$f":"'RAB roll forward'!L869","v":0},{"$f":"'RAB roll forward'!M869","v":0},{"$f":"'RAB roll forward'!N869","v":0},{"$f":"'RAB roll forward'!O869","v":0},{"$f":"'RAB roll forward'!P869","v":0},{"$f":"'RAB roll forward'!Q869","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G870","v":0},{"$f":"'RAB roll forward'!H870","v":0},{"$f":"'RAB roll forward'!I870","v":0},{"$f":"'RAB roll forward'!J870","v":0},{"$f":"'RAB roll forward'!K870","v":0},{"$f":"'RAB roll forward'!L870","v":0},{"$f":"'RAB roll forward'!M870","v":0},{"$f":"'RAB roll forward'!N870","v":0},{"$f":"'RAB roll forward'!O870","v":0},{"$f":"'RAB roll forward'!P870","v":0},{"$f":"'RAB roll forward'!Q870","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G871","v":0},{"$f":"'RAB roll forward'!H871","v":0},{"$f":"'RAB roll forward'!I871","v":0},{"$f":"'RAB roll forward'!J871","v":0},{"$f":"'RAB roll forward'!K871","v":0},{"$f":"'RAB roll forward'!L871","v":0},{"$f":"'RAB roll forward'!M871","v":0},{"$f":"'RAB roll forward'!N871","v":0},{"$f":"'RAB roll forward'!O871","v":0},{"$f":"'RAB roll forward'!P871","v":0},{"$f":"'RAB roll forward'!Q871","v":0}]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Regulatory Depreciation\"","v":"Nominal Actual Regulatory Depreciation"},null,null,null,{"$f":"SUM(G112:G161)","v":-15},{"$f":"SUM(H112:H161)","v":-10.434212650681268},-1.2977312784019688,-34.579946398875826,-29.155764035012055,-31.207078222264034,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RAB roll forward'!G874","v":-5},{"$f":"'RAB roll forward'!H874","v":-12.355211748250809},{"$f":"'RAB roll forward'!I874","v":-9.2357304857380491},{"$f":"'RAB roll forward'!J874","v":-22.847308540322789},{"$f":"'RAB roll forward'!K874","v":-21.135410052711674},{"$f":"'RAB roll forward'!L874","v":-22.385469317818178},{"$f":"'RAB roll forward'!M874","v":0},{"$f":"'RAB roll forward'!N874","v":0},{"$f":"'RAB roll forward'!O874","v":0},{"$f":"'RAB roll forward'!P874","v":0},{"$f":"'RAB roll forward'!Q874","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RAB roll forward'!G875","v":-5},{"$f":"'RAB roll forward'!H875","v":-15.971893795323346},{"$f":"'RAB roll forward'!I875","v":-13.834414467210909},{"$f":"'RAB roll forward'!J875","v":-25.047674294687042},{"$f":"'RAB roll forward'!K875","v":-23.995929992440587},{"$f":"'RAB roll forward'!L875","v":-25.321635450108054},{"$f":"'RAB roll forward'!M875","v":0},{"$f":"'RAB roll forward'!N875","v":0},{"$f":"'RAB roll forward'!O875","v":0},{"$f":"'RAB roll forward'!P875","v":0},{"$f":"'RAB roll forward'!Q875","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G876","v":-5},{"$f":"'RAB roll forward'!H876","v":17.892892892892888},{"$f":"'RAB roll forward'!I876","v":21.772413674546989},{"$f":"'RAB roll forward'!J876","v":13.315036436133999},{"$f":"'RAB roll forward'!K876","v":15.975576010140202},{"$f":"'RAB roll forward'!L876","v":16.500026545662198},{"$f":"'RAB roll forward'!M876","v":0},{"$f":"'RAB roll forward'!N876","v":0},{"$f":"'RAB roll forward'!O876","v":0},{"$f":"'RAB roll forward'!P876","v":0},{"$f":"'RAB roll forward'!Q876","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RAB roll forward'!G877","v":0},{"$f":"'RAB roll forward'!H877","v":0},{"$f":"'RAB roll forward'!I877","v":0},{"$f":"'RAB roll forward'!J877","v":0},{"$f":"'RAB roll forward'!K877","v":0},{"$f":"'RAB roll forward'!L877","v":0},{"$f":"'RAB roll forward'!M877","v":0},{"$f":"'RAB roll forward'!N877","v":0},{"$f":"'RAB roll forward'!O877","v":0},{"$f":"'RAB roll forward'!P877","v":0},{"$f":"'RAB roll forward'!Q877","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RAB roll forward'!G878","v":0},{"$f":"'RAB roll forward'!H878","v":0},{"$f":"'RAB roll forward'!I878","v":0},{"$f":"'RAB roll forward'!J878","v":0},{"$f":"'RAB roll forward'!K878","v":0},{"$f":"'RAB roll forward'!L878","v":0},{"$f":"'RAB roll forward'!M878","v":0},{"$f":"'RAB roll forward'!N878","v":0},{"$f":"'RAB roll forward'!O878","v":0},{"$f":"'RAB roll forward'!P878","v":0},{"$f":"'RAB roll forward'!Q878","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RAB roll forward'!G879","v":0},{"$f":"'RAB roll forward'!H879","v":0},{"$f":"'RAB roll forward'!I879","v":0},{"$f":"'RAB roll forward'!J879","v":0},{"$f":"'RAB roll forward'!K879","v":0},{"$f":"'RAB roll forward'!L879","v":0},{"$f":"'RAB roll forward'!M879","v":0},{"$f":"'RAB roll forward'!N879","v":0},{"$f":"'RAB roll forward'!O879","v":0},{"$f":"'RAB roll forward'!P879","v":0},{"$f":"'RAB roll forward'!Q879","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RAB roll forward'!G880","v":0},{"$f":"'RAB roll forward'!H880","v":0},{"$f":"'RAB roll forward'!I880","v":0},{"$f":"'RAB roll forward'!J880","v":0},{"$f":"'RAB roll forward'!K880","v":0},{"$f":"'RAB roll forward'!L880","v":0},{"$f":"'RAB roll forward'!M880","v":0},{"$f":"'RAB roll forward'!N880","v":0},{"$f":"'RAB roll forward'!O880","v":0},{"$f":"'RAB roll forward'!P880","v":0},{"$f":"'RAB roll forward'!Q880","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RAB roll forward'!G881","v":0},{"$f":"'RAB roll forward'!H881","v":0},{"$f":"'RAB roll forward'!I881","v":0},{"$f":"'RAB roll forward'!J881","v":0},{"$f":"'RAB roll forward'!K881","v":0},{"$f":"'RAB roll forward'!L881","v":0},{"$f":"'RAB roll forward'!M881","v":0},{"$f":"'RAB roll forward'!N881","v":0},{"$f":"'RAB roll forward'!O881","v":0},{"$f":"'RAB roll forward'!P881","v":0},{"$f":"'RAB roll forward'!Q881","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G882","v":0},{"$f":"'RAB roll forward'!H882","v":0},{"$f":"'RAB roll forward'!I882","v":0},{"$f":"'RAB roll forward'!J882","v":0},{"$f":"'RAB roll forward'!K882","v":0},{"$f":"'RAB roll forward'!L882","v":0},{"$f":"'RAB roll forward'!M882","v":0},{"$f":"'RAB roll forward'!N882","v":0},{"$f":"'RAB roll forward'!O882","v":0},{"$f":"'RAB roll forward'!P882","v":0},{"$f":"'RAB roll forward'!Q882","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G883","v":0},{"$f":"'RAB roll forward'!H883","v":0},{"$f":"'RAB roll forward'!I883","v":0},{"$f":"'RAB roll forward'!J883","v":0},{"$f":"'RAB roll forward'!K883","v":0},{"$f":"'RAB roll forward'!L883","v":0},{"$f":"'RAB roll forward'!M883","v":0},{"$f":"'RAB roll forward'!N883","v":0},{"$f":"'RAB roll forward'!O883","v":0},{"$f":"'RAB roll forward'!P883","v":0},{"$f":"'RAB roll forward'!Q883","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G884","v":0},{"$f":"'RAB roll forward'!H884","v":0},{"$f":"'RAB roll forward'!I884","v":0},{"$f":"'RAB roll forward'!J884","v":0},{"$f":"'RAB roll forward'!K884","v":0},{"$f":"'RAB roll forward'!L884","v":0},{"$f":"'RAB roll forward'!M884","v":0},{"$f":"'RAB roll forward'!N884","v":0},{"$f":"'RAB roll forward'!O884","v":0},{"$f":"'RAB roll forward'!P884","v":0},{"$f":"'RAB roll forward'!Q884","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G885","v":0},{"$f":"'RAB roll forward'!H885","v":0},{"$f":"'RAB roll forward'!I885","v":0},{"$f":"'RAB roll forward'!J885","v":0},{"$f":"'RAB roll forward'!K885","v":0},{"$f":"'RAB roll forward'!L885","v":0},{"$f":"'RAB roll forward'!M885","v":0},{"$f":"'RAB roll forward'!N885","v":0},{"$f":"'RAB roll forward'!O885","v":0},{"$f":"'RAB roll forward'!P885","v":0},{"$f":"'RAB roll forward'!Q885","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G886","v":0},{"$f":"'RAB roll forward'!H886","v":0},{"$f":"'RAB roll forward'!I886","v":0},{"$f":"'RAB roll forward'!J886","v":0},{"$f":"'RAB roll forward'!K886","v":0},{"$f":"'RAB roll forward'!L886","v":0},{"$f":"'RAB roll forward'!M886","v":0},{"$f":"'RAB roll forward'!N886","v":0},{"$f":"'RAB roll forward'!O886","v":0},{"$f":"'RAB roll forward'!P886","v":0},{"$f":"'RAB roll forward'!Q886","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G887","v":0},{"$f":"'RAB roll forward'!H887","v":0},{"$f":"'RAB roll forward'!I887","v":0},{"$f":"'RAB roll forward'!J887","v":0},{"$f":"'RAB roll forward'!K887","v":0},{"$f":"'RAB roll forward'!L887","v":0},{"$f":"'RAB roll forward'!M887","v":0},{"$f":"'RAB roll forward'!N887","v":0},{"$f":"'RAB roll forward'!O887","v":0},{"$f":"'RAB roll forward'!P887","v":0},{"$f":"'RAB roll forward'!Q887","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G888","v":0},{"$f":"'RAB roll forward'!H888","v":0},{"$f":"'RAB roll forward'!I888","v":0},{"$f":"'RAB roll forward'!J888","v":0},{"$f":"'RAB roll forward'!K888","v":0},{"$f":"'RAB roll forward'!L888","v":0},{"$f":"'RAB roll forward'!M888","v":0},{"$f":"'RAB roll forward'!N888","v":0},{"$f":"'RAB roll forward'!O888","v":0},{"$f":"'RAB roll forward'!P888","v":0},{"$f":"'RAB roll forward'!Q888","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G889","v":0},{"$f":"'RAB roll forward'!H889","v":0},{"$f":"'RAB roll forward'!I889","v":0},{"$f":"'RAB roll forward'!J889","v":0},{"$f":"'RAB roll forward'!K889","v":0},{"$f":"'RAB roll forward'!L889","v":0},{"$f":"'RAB roll forward'!M889","v":0},{"$f":"'RAB roll forward'!N889","v":0},{"$f":"'RAB roll forward'!O889","v":0},{"$f":"'RAB roll forward'!P889","v":0},{"$f":"'RAB roll forward'!Q889","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G890","v":0},{"$f":"'RAB roll forward'!H890","v":0},{"$f":"'RAB roll forward'!I890","v":0},{"$f":"'RAB roll forward'!J890","v":0},{"$f":"'RAB roll forward'!K890","v":0},{"$f":"'RAB roll forward'!L890","v":0},{"$f":"'RAB roll forward'!M890","v":0},{"$f":"'RAB roll forward'!N890","v":0},{"$f":"'RAB roll forward'!O890","v":0},{"$f":"'RAB roll forward'!P890","v":0},{"$f":"'RAB roll forward'!Q890","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G891","v":0},{"$f":"'RAB roll forward'!H891","v":0},{"$f":"'RAB roll forward'!I891","v":0},{"$f":"'RAB roll forward'!J891","v":0},{"$f":"'RAB roll forward'!K891","v":0},{"$f":"'RAB roll forward'!L891","v":0},{"$f":"'RAB roll forward'!M891","v":0},{"$f":"'RAB roll forward'!N891","v":0},{"$f":"'RAB roll forward'!O891","v":0},{"$f":"'RAB roll forward'!P891","v":0},{"$f":"'RAB roll forward'!Q891","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G892","v":0},{"$f":"'RAB roll forward'!H892","v":0},{"$f":"'RAB roll forward'!I892","v":0},{"$f":"'RAB roll forward'!J892","v":0},{"$f":"'RAB roll forward'!K892","v":0},{"$f":"'RAB roll forward'!L892","v":0},{"$f":"'RAB roll forward'!M892","v":0},{"$f":"'RAB roll forward'!N892","v":0},{"$f":"'RAB roll forward'!O892","v":0},{"$f":"'RAB roll forward'!P892","v":0},{"$f":"'RAB roll forward'!Q892","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G893","v":0},{"$f":"'RAB roll forward'!H893","v":0},{"$f":"'RAB roll forward'!I893","v":0},{"$f":"'RAB roll forward'!J893","v":0},{"$f":"'RAB roll forward'!K893","v":0},{"$f":"'RAB roll forward'!L893","v":0},{"$f":"'RAB roll forward'!M893","v":0},{"$f":"'RAB roll forward'!N893","v":0},{"$f":"'RAB roll forward'!O893","v":0},{"$f":"'RAB roll forward'!P893","v":0},{"$f":"'RAB roll forward'!Q893","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G894","v":0},{"$f":"'RAB roll forward'!H894","v":0},{"$f":"'RAB roll forward'!I894","v":0},{"$f":"'RAB roll forward'!J894","v":0},{"$f":"'RAB roll forward'!K894","v":0},{"$f":"'RAB roll forward'!L894","v":0},{"$f":"'RAB roll forward'!M894","v":0},{"$f":"'RAB roll forward'!N894","v":0},{"$f":"'RAB roll forward'!O894","v":0},{"$f":"'RAB roll forward'!P894","v":0},{"$f":"'RAB roll forward'!Q894","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G895","v":0},{"$f":"'RAB roll forward'!H895","v":0},{"$f":"'RAB roll forward'!I895","v":0},{"$f":"'RAB roll forward'!J895","v":0},{"$f":"'RAB roll forward'!K895","v":0},{"$f":"'RAB roll forward'!L895","v":0},{"$f":"'RAB roll forward'!M895","v":0},{"$f":"'RAB roll forward'!N895","v":0},{"$f":"'RAB roll forward'!O895","v":0},{"$f":"'RAB roll forward'!P895","v":0},{"$f":"'RAB roll forward'!Q895","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G896","v":0},{"$f":"'RAB roll forward'!H896","v":0},{"$f":"'RAB roll forward'!I896","v":0},{"$f":"'RAB roll forward'!J896","v":0},{"$f":"'RAB roll forward'!K896","v":0},{"$f":"'RAB roll forward'!L896","v":0},{"$f":"'RAB roll forward'!M896","v":0},{"$f":"'RAB roll forward'!N896","v":0},{"$f":"'RAB roll forward'!O896","v":0},{"$f":"'RAB roll forward'!P896","v":0},{"$f":"'RAB roll forward'!Q896","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G897","v":0},{"$f":"'RAB roll forward'!H897","v":0},{"$f":"'RAB roll forward'!I897","v":0},{"$f":"'RAB roll forward'!J897","v":0},{"$f":"'RAB roll forward'!K897","v":0},{"$f":"'RAB roll forward'!L897","v":0},{"$f":"'RAB roll forward'!M897","v":0},{"$f":"'RAB roll forward'!N897","v":0},{"$f":"'RAB roll forward'!O897","v":0},{"$f":"'RAB roll forward'!P897","v":0},{"$f":"'RAB roll forward'!Q897","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G898","v":0},{"$f":"'RAB roll forward'!H898","v":0},{"$f":"'RAB roll forward'!I898","v":0},{"$f":"'RAB roll forward'!J898","v":0},{"$f":"'RAB roll forward'!K898","v":0},{"$f":"'RAB roll forward'!L898","v":0},{"$f":"'RAB roll forward'!M898","v":0},{"$f":"'RAB roll forward'!N898","v":0},{"$f":"'RAB roll forward'!O898","v":0},{"$f":"'RAB roll forward'!P898","v":0},{"$f":"'RAB roll forward'!Q898","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G899","v":0},{"$f":"'RAB roll forward'!H899","v":0},{"$f":"'RAB roll forward'!I899","v":0},{"$f":"'RAB roll forward'!J899","v":0},{"$f":"'RAB roll forward'!K899","v":0},{"$f":"'RAB roll forward'!L899","v":0},{"$f":"'RAB roll forward'!M899","v":0},{"$f":"'RAB roll forward'!N899","v":0},{"$f":"'RAB roll forward'!O899","v":0},{"$f":"'RAB roll forward'!P899","v":0},{"$f":"'RAB roll forward'!Q899","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G900","v":0},{"$f":"'RAB roll forward'!H900","v":0},{"$f":"'RAB roll forward'!I900","v":0},{"$f":"'RAB roll forward'!J900","v":0},{"$f":"'RAB roll forward'!K900","v":0},{"$f":"'RAB roll forward'!L900","v":0},{"$f":"'RAB roll forward'!M900","v":0},{"$f":"'RAB roll forward'!N900","v":0},{"$f":"'RAB roll forward'!O900","v":0},{"$f":"'RAB roll forward'!P900","v":0},{"$f":"'RAB roll forward'!Q900","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G901","v":0},{"$f":"'RAB roll forward'!H901","v":0},{"$f":"'RAB roll forward'!I901","v":0},{"$f":"'RAB roll forward'!J901","v":0},{"$f":"'RAB roll forward'!K901","v":0},{"$f":"'RAB roll forward'!L901","v":0},{"$f":"'RAB roll forward'!M901","v":0},{"$f":"'RAB roll forward'!N901","v":0},{"$f":"'RAB roll forward'!O901","v":0},{"$f":"'RAB roll forward'!P901","v":0},{"$f":"'RAB roll forward'!Q901","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G902","v":0},{"$f":"'RAB roll forward'!H902","v":0},{"$f":"'RAB roll forward'!I902","v":0},{"$f":"'RAB roll forward'!J902","v":0},{"$f":"'RAB roll forward'!K902","v":0},{"$f":"'RAB roll forward'!L902","v":0},{"$f":"'RAB roll forward'!M902","v":0},{"$f":"'RAB roll forward'!N902","v":0},{"$f":"'RAB roll forward'!O902","v":0},{"$f":"'RAB roll forward'!P902","v":0},{"$f":"'RAB roll forward'!Q902","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G903","v":0},{"$f":"'RAB roll forward'!H903","v":0},{"$f":"'RAB roll forward'!I903","v":0},{"$f":"'RAB roll forward'!J903","v":0},{"$f":"'RAB roll forward'!K903","v":0},{"$f":"'RAB roll forward'!L903","v":0},{"$f":"'RAB roll forward'!M903","v":0},{"$f":"'RAB roll forward'!N903","v":0},{"$f":"'RAB roll forward'!O903","v":0},{"$f":"'RAB roll forward'!P903","v":0},{"$f":"'RAB roll forward'!Q903","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G904","v":0},{"$f":"'RAB roll forward'!H904","v":0},{"$f":"'RAB roll forward'!I904","v":0},{"$f":"'RAB roll forward'!J904","v":0},{"$f":"'RAB roll forward'!K904","v":0},{"$f":"'RAB roll forward'!L904","v":0},{"$f":"'RAB roll forward'!M904","v":0},{"$f":"'RAB roll forward'!N904","v":0},{"$f":"'RAB roll forward'!O904","v":0},{"$f":"'RAB roll forward'!P904","v":0},{"$f":"'RAB roll forward'!Q904","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G905","v":0},{"$f":"'RAB roll forward'!H905","v":0},{"$f":"'RAB roll forward'!I905","v":0},{"$f":"'RAB roll forward'!J905","v":0},{"$f":"'RAB roll forward'!K905","v":0},{"$f":"'RAB roll forward'!L905","v":0},{"$f":"'RAB roll forward'!M905","v":0},{"$f":"'RAB roll forward'!N905","v":0},{"$f":"'RAB roll forward'!O905","v":0},{"$f":"'RAB roll forward'!P905","v":0},{"$f":"'RAB roll forward'!Q905","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G906","v":0},{"$f":"'RAB roll forward'!H906","v":0},{"$f":"'RAB roll forward'!I906","v":0},{"$f":"'RAB roll forward'!J906","v":0},{"$f":"'RAB roll forward'!K906","v":0},{"$f":"'RAB roll forward'!L906","v":0},{"$f":"'RAB roll forward'!M906","v":0},{"$f":"'RAB roll forward'!N906","v":0},{"$f":"'RAB roll forward'!O906","v":0},{"$f":"'RAB roll forward'!P906","v":0},{"$f":"'RAB roll forward'!Q906","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G907","v":0},{"$f":"'RAB roll forward'!H907","v":0},{"$f":"'RAB roll forward'!I907","v":0},{"$f":"'RAB roll forward'!J907","v":0},{"$f":"'RAB roll forward'!K907","v":0},{"$f":"'RAB roll forward'!L907","v":0},{"$f":"'RAB roll forward'!M907","v":0},{"$f":"'RAB roll forward'!N907","v":0},{"$f":"'RAB roll forward'!O907","v":0},{"$f":"'RAB roll forward'!P907","v":0},{"$f":"'RAB roll forward'!Q907","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G908","v":0},{"$f":"'RAB roll forward'!H908","v":0},{"$f":"'RAB roll forward'!I908","v":0},{"$f":"'RAB roll forward'!J908","v":0},{"$f":"'RAB roll forward'!K908","v":0},{"$f":"'RAB roll forward'!L908","v":0},{"$f":"'RAB roll forward'!M908","v":0},{"$f":"'RAB roll forward'!N908","v":0},{"$f":"'RAB roll forward'!O908","v":0},{"$f":"'RAB roll forward'!P908","v":0},{"$f":"'RAB roll forward'!Q908","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G909","v":0},{"$f":"'RAB roll forward'!H909","v":0},{"$f":"'RAB roll forward'!I909","v":0},{"$f":"'RAB roll forward'!J909","v":0},{"$f":"'RAB roll forward'!K909","v":0},{"$f":"'RAB roll forward'!L909","v":0},{"$f":"'RAB roll forward'!M909","v":0},{"$f":"'RAB roll forward'!N909","v":0},{"$f":"'RAB roll forward'!O909","v":0},{"$f":"'RAB roll forward'!P909","v":0},{"$f":"'RAB roll forward'!Q909","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G910","v":0},{"$f":"'RAB roll forward'!H910","v":0},{"$f":"'RAB roll forward'!I910","v":0},{"$f":"'RAB roll forward'!J910","v":0},{"$f":"'RAB roll forward'!K910","v":0},{"$f":"'RAB roll forward'!L910","v":0},{"$f":"'RAB roll forward'!M910","v":0},{"$f":"'RAB roll forward'!N910","v":0},{"$f":"'RAB roll forward'!O910","v":0},{"$f":"'RAB roll forward'!P910","v":0},{"$f":"'RAB roll forward'!Q910","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G911","v":0},{"$f":"'RAB roll forward'!H911","v":0},{"$f":"'RAB roll forward'!I911","v":0},{"$f":"'RAB roll forward'!J911","v":0},{"$f":"'RAB roll forward'!K911","v":0},{"$f":"'RAB roll forward'!L911","v":0},{"$f":"'RAB roll forward'!M911","v":0},{"$f":"'RAB roll forward'!N911","v":0},{"$f":"'RAB roll forward'!O911","v":0},{"$f":"'RAB roll forward'!P911","v":0},{"$f":"'RAB roll forward'!Q911","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G912","v":0},{"$f":"'RAB roll forward'!H912","v":0},{"$f":"'RAB roll forward'!I912","v":0},{"$f":"'RAB roll forward'!J912","v":0},{"$f":"'RAB roll forward'!K912","v":0},{"$f":"'RAB roll forward'!L912","v":0},{"$f":"'RAB roll forward'!M912","v":0},{"$f":"'RAB roll forward'!N912","v":0},{"$f":"'RAB roll forward'!O912","v":0},{"$f":"'RAB roll forward'!P912","v":0},{"$f":"'RAB roll forward'!Q912","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G913","v":0},{"$f":"'RAB roll forward'!H913","v":0},{"$f":"'RAB roll forward'!I913","v":0},{"$f":"'RAB roll forward'!J913","v":0},{"$f":"'RAB roll forward'!K913","v":0},{"$f":"'RAB roll forward'!L913","v":0},{"$f":"'RAB roll forward'!M913","v":0},{"$f":"'RAB roll forward'!N913","v":0},{"$f":"'RAB roll forward'!O913","v":0},{"$f":"'RAB roll forward'!P913","v":0},{"$f":"'RAB roll forward'!Q913","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G914","v":0},{"$f":"'RAB roll forward'!H914","v":0},{"$f":"'RAB roll forward'!I914","v":0},{"$f":"'RAB roll forward'!J914","v":0},{"$f":"'RAB roll forward'!K914","v":0},{"$f":"'RAB roll forward'!L914","v":0},{"$f":"'RAB roll forward'!M914","v":0},{"$f":"'RAB roll forward'!N914","v":0},{"$f":"'RAB roll forward'!O914","v":0},{"$f":"'RAB roll forward'!P914","v":0},{"$f":"'RAB roll forward'!Q914","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G915","v":0},{"$f":"'RAB roll forward'!H915","v":0},{"$f":"'RAB roll forward'!I915","v":0},{"$f":"'RAB roll forward'!J915","v":0},{"$f":"'RAB roll forward'!K915","v":0},{"$f":"'RAB roll forward'!L915","v":0},{"$f":"'RAB roll forward'!M915","v":0},{"$f":"'RAB roll forward'!N915","v":0},{"$f":"'RAB roll forward'!O915","v":0},{"$f":"'RAB roll forward'!P915","v":0},{"$f":"'RAB roll forward'!Q915","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G916","v":0},{"$f":"'RAB roll forward'!H916","v":0},{"$f":"'RAB roll forward'!I916","v":0},{"$f":"'RAB roll forward'!J916","v":0},{"$f":"'RAB roll forward'!K916","v":0},{"$f":"'RAB roll forward'!L916","v":0},{"$f":"'RAB roll forward'!M916","v":0},{"$f":"'RAB roll forward'!N916","v":0},{"$f":"'RAB roll forward'!O916","v":0},{"$f":"'RAB roll forward'!P916","v":0},{"$f":"'RAB roll forward'!Q916","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G917","v":0},{"$f":"'RAB roll forward'!H917","v":0},{"$f":"'RAB roll forward'!I917","v":0},{"$f":"'RAB roll forward'!J917","v":0},{"$f":"'RAB roll forward'!K917","v":0},{"$f":"'RAB roll forward'!L917","v":0},{"$f":"'RAB roll forward'!M917","v":0},{"$f":"'RAB roll forward'!N917","v":0},{"$f":"'RAB roll forward'!O917","v":0},{"$f":"'RAB roll forward'!P917","v":0},{"$f":"'RAB roll forward'!Q917","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G918","v":0},{"$f":"'RAB roll forward'!H918","v":0},{"$f":"'RAB roll forward'!I918","v":0},{"$f":"'RAB roll forward'!J918","v":0},{"$f":"'RAB roll forward'!K918","v":0},{"$f":"'RAB roll forward'!L918","v":0},{"$f":"'RAB roll forward'!M918","v":0},{"$f":"'RAB roll forward'!N918","v":0},{"$f":"'RAB roll forward'!O918","v":0},{"$f":"'RAB roll forward'!P918","v":0},{"$f":"'RAB roll forward'!Q918","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G919","v":0},{"$f":"'RAB roll forward'!H919","v":0},{"$f":"'RAB roll forward'!I919","v":0},{"$f":"'RAB roll forward'!J919","v":0},{"$f":"'RAB roll forward'!K919","v":0},{"$f":"'RAB roll forward'!L919","v":0},{"$f":"'RAB roll forward'!M919","v":0},{"$f":"'RAB roll forward'!N919","v":0},{"$f":"'RAB roll forward'!O919","v":0},{"$f":"'RAB roll forward'!P919","v":0},{"$f":"'RAB roll forward'!Q919","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G920","v":0},{"$f":"'RAB roll forward'!H920","v":0},{"$f":"'RAB roll forward'!I920","v":0},{"$f":"'RAB roll forward'!J920","v":0},{"$f":"'RAB roll forward'!K920","v":0},{"$f":"'RAB roll forward'!L920","v":0},{"$f":"'RAB roll forward'!M920","v":0},{"$f":"'RAB roll forward'!N920","v":0},{"$f":"'RAB roll forward'!O920","v":0},{"$f":"'RAB roll forward'!P920","v":0},{"$f":"'RAB roll forward'!Q920","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G921","v":0},{"$f":"'RAB roll forward'!H921","v":0},{"$f":"'RAB roll forward'!I921","v":0},{"$f":"'RAB roll forward'!J921","v":0},{"$f":"'RAB roll forward'!K921","v":0},{"$f":"'RAB roll forward'!L921","v":0},{"$f":"'RAB roll forward'!M921","v":0},{"$f":"'RAB roll forward'!N921","v":0},{"$f":"'RAB roll forward'!O921","v":0},{"$f":"'RAB roll forward'!P921","v":0},{"$f":"'RAB roll forward'!Q921","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G922","v":0},{"$f":"'RAB roll forward'!H922","v":0},{"$f":"'RAB roll forward'!I922","v":0},{"$f":"'RAB roll forward'!J922","v":0},{"$f":"'RAB roll forward'!K922","v":0},{"$f":"'RAB roll forward'!L922","v":0},{"$f":"'RAB roll forward'!M922","v":0},{"$f":"'RAB roll forward'!N922","v":0},{"$f":"'RAB roll forward'!O922","v":0},{"$f":"'RAB roll forward'!P922","v":0},{"$f":"'RAB roll forward'!Q922","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G923","v":0},{"$f":"'RAB roll forward'!H923","v":0},{"$f":"'RAB roll forward'!I923","v":0},{"$f":"'RAB roll forward'!J923","v":0},{"$f":"'RAB roll forward'!K923","v":0},{"$f":"'RAB roll forward'!L923","v":0},{"$f":"'RAB roll forward'!M923","v":0},{"$f":"'RAB roll forward'!N923","v":0},{"$f":"'RAB roll forward'!O923","v":0},{"$f":"'RAB roll forward'!P923","v":0},{"$f":"'RAB roll forward'!Q923","v":0}]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G164:G213)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RAB roll forward'!G926","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RAB roll forward'!G927","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G928","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RAB roll forward'!G929","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RAB roll forward'!G930","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RAB roll forward'!G931","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RAB roll forward'!G932","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RAB roll forward'!G933","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G934","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G935","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G936","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G937","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G938","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G939","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G940","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G941","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G942","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G943","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G944","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G945","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G946","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G947","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G948","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G949","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G950","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G951","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G952","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G953","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G954","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G955","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G956","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G957","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G958","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G959","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G960","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G961","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G962","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G963","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G964","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G965","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G966","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G967","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G968","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G969","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G970","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G971","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G972","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G973","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G974","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G975","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G216:G265)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RAB roll forward'!G978","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RAB roll forward'!G979","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G980","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RAB roll forward'!G981","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RAB roll forward'!G982","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RAB roll forward'!G983","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RAB roll forward'!G984","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RAB roll forward'!G985","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G986","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G987","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G988","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G989","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G990","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G991","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G992","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G993","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G994","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G995","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G996","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G997","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G998","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G999","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1000","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1001","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1002","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1003","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1004","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1005","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1006","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1007","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1008","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1009","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1010","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1011","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1012","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1013","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1014","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1015","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1016","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1017","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1018","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1019","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1020","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1021","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1022","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1023","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1024","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1025","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1026","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1027","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G268:G317)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RAB roll forward'!G1030","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RAB roll forward'!G1031","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1032","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RAB roll forward'!G1033","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RAB roll forward'!G1034","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RAB roll forward'!G1035","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RAB roll forward'!G1036","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RAB roll forward'!G1037","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G1038","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G1039","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G1040","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G1041","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G1042","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G1043","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G1044","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1045","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1046","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1047","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1048","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1049","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1050","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1051","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1052","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1053","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1054","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1055","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1056","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1057","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1058","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1059","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1060","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1061","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1062","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1063","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1064","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1065","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1066","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1067","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1068","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1069","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1070","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1071","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1072","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1073","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1074","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1075","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1076","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1077","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1078","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1079","v":0}]
[]
[null,null,"Interim Closing Regulatory Asset Base – Partially As Incurred"]
[]
[null,null,"Interim Closing Regulatory Asset Base",null,null,null,{"$f":"SUM(G322:G371)","v":2545},{"$f":"SUM(H322:H371)","v":2564.3550528910873},2592.9085968419363,2588.0036364320058,2588.5640296182764,2587.073108617295,0,0,{"$f":"SUM(O322:O371)","v":0},{"$f":"SUM(P322:P371)","v":0},{"$f":"SUM(Q322:Q371)","v":0},{"$f":"SUM(R322:R371)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"G8+G60+G112+G164+G216+G268","v":1015},{"$f":"H8+H60+H112","v":1012.9169487833934},1013.9747614801557,{"$f":"IF(COUNT($H322:I322)>='RFM input'!$AA$7,0, J8+J60+J112)","v":1001.3602067291243},{"$f":"IF(COUNT($H322:J322)>='RFM input'!$AA$7,0, K8+K60+K112)","v":990.47174744237225},{"$f":"IF(COUNT($H322:K322)>='RFM input'!$AA$7,0, L8+L60+L112)","v":978.33322889051362},{"$f":"IF(COUNT($H322:L322)>='RFM input'!$AA$7,0, M8+M60+M112)","v":0},{"$f":"IF(COUNT($H322:M322)>='RFM input'!$AA$7,0, N8+N60+N112)","v":0},{"$f":"IF(COUNT($H322:N322)>='RFM input'!$AA$7,0, O8+O60+O112)","v":0},{"$f":"IF(COUNT($H322:O322)>='RFM input'!$AA$7,0, P8+P60+P112)","v":0},{"$f":"IF(COUNT($H322:P322)>='RFM input'!$AA$7,0, Q8+Q60+Q112)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,815,808.2730506831565,803.70282508019591,{"$f":"IF(COUNT($H323:I323)>='RFM input'!$AA$7,0, J9+J61+J113)","v":787.8646291958712},{"$f":"IF(COUNT($H323:J323)>='RFM input'!$AA$7,0, K9+K61+K113)","v":773.09095489279434},{"$f":"IF(COUNT($H323:K323)>='RFM input'!$AA$7,0, L9+L61+L113)","v":756.99157513205},{"$f":"IF(COUNT($H323:L323)>='RFM input'!$AA$7,0, M9+M61+M113)","v":0},{"$f":"IF(COUNT($H323:M323)>='RFM input'!$AA$7,0, N9+N61+N113)","v":0},{"$f":"IF(COUNT($H323:N323)>='RFM input'!$AA$7,0, O9+O61+O113)","v":0},{"$f":"IF(COUNT($H323:O323)>='RFM input'!$AA$7,0, P9+P61+P113)","v":0},{"$f":"IF(COUNT($H323:P323)>='RFM input'!$AA$7,0, Q9+Q61+Q113)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,715,743.16505342453718,775.23101028158453,{"$f":"IF(COUNT($H324:I324)>='RFM input'!$AA$7,0, J10+J62+J114)","v":798.77880050701003},{"$f":"IF(COUNT($H324:J324)>='RFM input'!$AA$7,0, K10+K62+K114)","v":825.00132728310984},{"$f":"IF(COUNT($H324:K324)>='RFM input'!$AA$7,0, L10+L62+L114)","v":851.74830459473162},{"$f":"IF(COUNT($H324:L324)>='RFM input'!$AA$7,0, M10+M62+M114)","v":0},{"$f":"IF(COUNT($H324:M324)>='RFM input'!$AA$7,0, N10+N62+N114)","v":0},{"$f":"IF(COUNT($H324:N324)>='RFM input'!$AA$7,0, O10+O62+O114)","v":0},{"$f":"IF(COUNT($H324:O324)>='RFM input'!$AA$7,0, P10+P62+P114)","v":0},{"$f":"IF(COUNT($H324:P324)>='RFM input'!$AA$7,0, Q10+Q62+Q114)","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H325:I325)>='RFM input'!$AA$7,0, J11+J63+J115)","v":0},{"$f":"IF(COUNT($H325:J325)>='RFM input'!$AA$7,0, K11+K63+K115)","v":0},{"$f":"IF(COUNT($H325:K325)>='RFM input'!$AA$7,0, L11+L63+L115)","v":0},{"$f":"IF(COUNT($H325:L325)>='RFM input'!$AA$7,0, M11+M63+M115)","v":0},{"$f":"IF(COUNT($H325:M325)>='RFM input'!$AA$7,0, N11+N63+N115)","v":0},{"$f":"IF(COUNT($H325:N325)>='RFM input'!$AA$7,0, O11+O63+O115)","v":0},{"$f":"IF(COUNT($H325:O325)>='RFM input'!$AA$7,0, P11+P63+P115)","v":0},{"$f":"IF(COUNT($H325:P325)>='RFM input'!$AA$7,0, Q11+Q63+Q115)","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H326:I326)>='RFM input'!$AA$7,0, J12+J64+J116)","v":0},{"$f":"IF(COUNT($H326:J326)>='RFM input'!$AA$7,0, K12+K64+K116)","v":0},{"$f":"IF(COUNT($H326:K326)>='RFM input'!$AA$7,0, L12+L64+L116)","v":0},{"$f":"IF(COUNT($H326:L326)>='RFM input'!$AA$7,0, M12+M64+M116)","v":0},{"$f":"IF(COUNT($H326:M326)>='RFM input'!$AA$7,0, N12+N64+N116)","v":0},{"$f":"IF(COUNT($H326:N326)>='RFM input'!$AA$7,0, O12+O64+O116)","v":0},{"$f":"IF(COUNT($H326:O326)>='RFM input'!$AA$7,0, P12+P64+P116)","v":0},{"$f":"IF(COUNT($H326:P326)>='RFM input'!$AA$7,0, Q12+Q64+Q116)","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H327:I327)>='RFM input'!$AA$7,0, J13+J65+J117)","v":0},{"$f":"IF(COUNT($H327:J327)>='RFM input'!$AA$7,0, K13+K65+K117)","v":0},{"$f":"IF(COUNT($H327:K327)>='RFM input'!$AA$7,0, L13+L65+L117)","v":0},{"$f":"IF(COUNT($H327:L327)>='RFM input'!$AA$7,0, M13+M65+M117)","v":0},{"$f":"IF(COUNT($H327:M327)>='RFM input'!$AA$7,0, N13+N65+N117)","v":0},{"$f":"IF(COUNT($H327:N327)>='RFM input'!$AA$7,0, O13+O65+O117)","v":0},{"$f":"IF(COUNT($H327:O327)>='RFM input'!$AA$7,0, P13+P65+P117)","v":0},{"$f":"IF(COUNT($H327:P327)>='RFM input'!$AA$7,0, Q13+Q65+Q117)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H328:I328)>='RFM input'!$AA$7,0, J14+J66+J118)","v":0},{"$f":"IF(COUNT($H328:J328)>='RFM input'!$AA$7,0, K14+K66+K118)","v":0},{"$f":"IF(COUNT($H328:K328)>='RFM input'!$AA$7,0, L14+L66+L118)","v":0},{"$f":"IF(COUNT($H328:L328)>='RFM input'!$AA$7,0, M14+M66+M118)","v":0},{"$f":"IF(COUNT($H328:M328)>='RFM input'!$AA$7,0, N14+N66+N118)","v":0},{"$f":"IF(COUNT($H328:N328)>='RFM input'!$AA$7,0, O14+O66+O118)","v":0},{"$f":"IF(COUNT($H328:O328)>='RFM input'!$AA$7,0, P14+P66+P118)","v":0},{"$f":"IF(COUNT($H328:P328)>='RFM input'!$AA$7,0, Q14+Q66+Q118)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H329:I329)>='RFM input'!$AA$7,0, J15+J67+J119)","v":0},{"$f":"IF(COUNT($H329:J329)>='RFM input'!$AA$7,0, K15+K67+K119)","v":0},{"$f":"IF(COUNT($H329:K329)>='RFM input'!$AA$7,0, L15+L67+L119)","v":0},{"$f":"IF(COUNT($H329:L329)>='RFM input'!$AA$7,0, M15+M67+M119)","v":0},{"$f":"IF(COUNT($H329:M329)>='RFM input'!$AA$7,0, N15+N67+N119)","v":0},{"$f":"IF(COUNT($H329:N329)>='RFM input'!$AA$7,0, O15+O67+O119)","v":0},{"$f":"IF(COUNT($H329:O329)>='RFM input'!$AA$7,0, P15+P67+P119)","v":0},{"$f":"IF(COUNT($H329:P329)>='RFM input'!$AA$7,0, Q15+Q67+Q119)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H330:I330)>='RFM input'!$AA$7,0, J16+J68+J120)","v":0},{"$f":"IF(COUNT($H330:J330)>='RFM input'!$AA$7,0, K16+K68+K120)","v":0},{"$f":"IF(COUNT($H330:K330)>='RFM input'!$AA$7,0, L16+L68+L120)","v":0},{"$f":"IF(COUNT($H330:L330)>='RFM input'!$AA$7,0, M16+M68+M120)","v":0},{"$f":"IF(COUNT($H330:M330)>='RFM input'!$AA$7,0, N16+N68+N120)","v":0},{"$f":"IF(COUNT($H330:N330)>='RFM input'!$AA$7,0, O16+O68+O120)","v":0},{"$f":"IF(COUNT($H330:O330)>='RFM input'!$AA$7,0, P16+P68+P120)","v":0},{"$f":"IF(COUNT($H330:P330)>='RFM input'!$AA$7,0, Q16+Q68+Q120)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H331:I331)>='RFM input'!$AA$7,0, J17+J69+J121)","v":0},{"$f":"IF(COUNT($H331:J331)>='RFM input'!$AA$7,0, K17+K69+K121)","v":0},{"$f":"IF(COUNT($H331:K331)>='RFM input'!$AA$7,0, L17+L69+L121)","v":0},{"$f":"IF(COUNT($H331:L331)>='RFM input'!$AA$7,0, M17+M69+M121)","v":0},{"$f":"IF(COUNT($H331:M331)>='RFM input'!$AA$7,0, N17+N69+N121)","v":0},{"$f":"IF(COUNT($H331:N331)>='RFM input'!$AA$7,0, O17+O69+O121)","v":0},{"$f":"IF(COUNT($H331:O331)>='RFM input'!$AA$7,0, P17+P69+P121)","v":0},{"$f":"IF(COUNT($H331:P331)>='RFM input'!$AA$7,0, Q17+Q69+Q121)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,0,{"$f":"H18+H70+H122","v":0},0,{"$f":"IF(COUNT($H332:I332)>='RFM input'!$AA$7,0, J18+J70+J122)","v":0},{"$f":"IF(COUNT($H332:J332)>='RFM input'!$AA$7,0, K18+K70+K122)","v":0},{"$f":"IF(COUNT($H332:K332)>='RFM input'!$AA$7,0, L18+L70+L122)","v":0},{"$f":"IF(COUNT($H332:L332)>='RFM input'!$AA$7,0, M18+M70+M122)","v":0},{"$f":"IF(COUNT($H332:M332)>='RFM input'!$AA$7,0, N18+N70+N122)","v":0},{"$f":"IF(COUNT($H332:N332)>='RFM input'!$AA$7,0, O18+O70+O122)","v":0},{"$f":"IF(COUNT($H332:O332)>='RFM input'!$AA$7,0, P18+P70+P122)","v":0},{"$f":"IF(COUNT($H332:P332)>='RFM input'!$AA$7,0, Q18+Q70+Q122)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H333:I333)>='RFM input'!$AA$7,0, J19+J71+J123)","v":0},{"$f":"IF(COUNT($H333:J333)>='RFM input'!$AA$7,0, K19+K71+K123)","v":0},{"$f":"IF(COUNT($H333:K333)>='RFM input'!$AA$7,0, L19+L71+L123)","v":0},{"$f":"IF(COUNT($H333:L333)>='RFM input'!$AA$7,0, M19+M71+M123)","v":0},{"$f":"IF(COUNT($H333:M333)>='RFM input'!$AA$7,0, N19+N71+N123)","v":0},{"$f":"IF(COUNT($H333:N333)>='RFM input'!$AA$7,0, O19+O71+O123)","v":0},{"$f":"IF(COUNT($H333:O333)>='RFM input'!$AA$7,0, P19+P71+P123)","v":0},{"$f":"IF(COUNT($H333:P333)>='RFM input'!$AA$7,0, Q19+Q71+Q123)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H334:I334)>='RFM input'!$AA$7,0, J20+J72+J124)","v":0},{"$f":"IF(COUNT($H334:J334)>='RFM input'!$AA$7,0, K20+K72+K124)","v":0},{"$f":"IF(COUNT($H334:K334)>='RFM input'!$AA$7,0, L20+L72+L124)","v":0},{"$f":"IF(COUNT($H334:L334)>='RFM input'!$AA$7,0, M20+M72+M124)","v":0},{"$f":"IF(COUNT($H334:M334)>='RFM input'!$AA$7,0, N20+N72+N124)","v":0},{"$f":"IF(COUNT($H334:N334)>='RFM input'!$AA$7,0, O20+O72+O124)","v":0},{"$f":"IF(COUNT($H334:O334)>='RFM input'!$AA$7,0, P20+P72+P124)","v":0},{"$f":"IF(COUNT($H334:P334)>='RFM input'!$AA$7,0, Q20+Q72+Q124)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H335:I335)>='RFM input'!$AA$7,0, J21+J73+J125)","v":0},{"$f":"IF(COUNT($H335:J335)>='RFM input'!$AA$7,0, K21+K73+K125)","v":0},{"$f":"IF(COUNT($H335:K335)>='RFM input'!$AA$7,0, L21+L73+L125)","v":0},{"$f":"IF(COUNT($H335:L335)>='RFM input'!$AA$7,0, M21+M73+M125)","v":0},{"$f":"IF(COUNT($H335:M335)>='RFM input'!$AA$7,0, N21+N73+N125)","v":0},{"$f":"IF(COUNT($H335:N335)>='RFM input'!$AA$7,0, O21+O73+O125)","v":0},{"$f":"IF(COUNT($H335:O335)>='RFM input'!$AA$7,0, P21+P73+P125)","v":0},{"$f":"IF(COUNT($H335:P335)>='RFM input'!$AA$7,0, Q21+Q73+Q125)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H336:I336)>='RFM input'!$AA$7,0, J22+J74+J126)","v":0},{"$f":"IF(COUNT($H336:J336)>='RFM input'!$AA$7,0, K22+K74+K126)","v":0},{"$f":"IF(COUNT($H336:K336)>='RFM input'!$AA$7,0, L22+L74+L126)","v":0},{"$f":"IF(COUNT($H336:L336)>='RFM input'!$AA$7,0, M22+M74+M126)","v":0},{"$f":"IF(COUNT($H336:M336)>='RFM input'!$AA$7,0, N22+N74+N126)","v":0},{"$f":"IF(COUNT($H336:N336)>='RFM input'!$AA$7,0, O22+O74+O126)","v":0},{"$f":"IF(COUNT($H336:O336)>='RFM input'!$AA$7,0, P22+P74+P126)","v":0},{"$f":"IF(COUNT($H336:P336)>='RFM input'!$AA$7,0, Q22+Q74+Q126)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H337:I337)>='RFM input'!$AA$7,0, J23+J75+J127)","v":0},{"$f":"IF(COUNT($H337:J337)>='RFM input'!$AA$7,0, K23+K75+K127)","v":0},{"$f":"IF(COUNT($H337:K337)>='RFM input'!$AA$7,0, L23+L75+L127)","v":0},{"$f":"IF(COUNT($H337:L337)>='RFM input'!$AA$7,0, M23+M75+M127)","v":0},{"$f":"IF(COUNT($H337:M337)>='RFM input'!$AA$7,0, N23+N75+N127)","v":0},{"$f":"IF(COUNT($H337:N337)>='RFM input'!$AA$7,0, O23+O75+O127)","v":0},{"$f":"IF(COUNT($H337:O337)>='RFM input'!$AA$7,0, P23+P75+P127)","v":0},{"$f":"IF(COUNT($H337:P337)>='RFM input'!$AA$7,0, Q23+Q75+Q127)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H338:I338)>='RFM input'!$AA$7,0, J24+J76+J128)","v":0},{"$f":"IF(COUNT($H338:J338)>='RFM input'!$AA$7,0, K24+K76+K128)","v":0},{"$f":"IF(COUNT($H338:K338)>='RFM input'!$AA$7,0, L24+L76+L128)","v":0},{"$f":"IF(COUNT($H338:L338)>='RFM input'!$AA$7,0, M24+M76+M128)","v":0},{"$f":"IF(COUNT($H338:M338)>='RFM input'!$AA$7,0, N24+N76+N128)","v":0},{"$f":"IF(COUNT($H338:N338)>='RFM input'!$AA$7,0, O24+O76+O128)","v":0},{"$f":"IF(COUNT($H338:O338)>='RFM input'!$AA$7,0, P24+P76+P128)","v":0},{"$f":"IF(COUNT($H338:P338)>='RFM input'!$AA$7,0, Q24+Q76+Q128)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H339:I339)>='RFM input'!$AA$7,0, J25+J77+J129)","v":0},{"$f":"IF(COUNT($H339:J339)>='RFM input'!$AA$7,0, K25+K77+K129)","v":0},{"$f":"IF(COUNT($H339:K339)>='RFM input'!$AA$7,0, L25+L77+L129)","v":0},{"$f":"IF(COUNT($H339:L339)>='RFM input'!$AA$7,0, M25+M77+M129)","v":0},{"$f":"IF(COUNT($H339:M339)>='RFM input'!$AA$7,0, N25+N77+N129)","v":0},{"$f":"IF(COUNT($H339:N339)>='RFM input'!$AA$7,0, O25+O77+O129)","v":0},{"$f":"IF(COUNT($H339:O339)>='RFM input'!$AA$7,0, P25+P77+P129)","v":0},{"$f":"IF(COUNT($H339:P339)>='RFM input'!$AA$7,0, Q25+Q77+Q129)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H340:I340)>='RFM input'!$AA$7,0, J26+J78+J130)","v":0},{"$f":"IF(COUNT($H340:J340)>='RFM input'!$AA$7,0, K26+K78+K130)","v":0},{"$f":"IF(COUNT($H340:K340)>='RFM input'!$AA$7,0, L26+L78+L130)","v":0},{"$f":"IF(COUNT($H340:L340)>='RFM input'!$AA$7,0, M26+M78+M130)","v":0},{"$f":"IF(COUNT($H340:M340)>='RFM input'!$AA$7,0, N26+N78+N130)","v":0},{"$f":"IF(COUNT($H340:N340)>='RFM input'!$AA$7,0, O26+O78+O130)","v":0},{"$f":"IF(COUNT($H340:O340)>='RFM input'!$AA$7,0, P26+P78+P130)","v":0},{"$f":"IF(COUNT($H340:P340)>='RFM input'!$AA$7,0, Q26+Q78+Q130)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H341:I341)>='RFM input'!$AA$7,0, J27+J79+J131)","v":0},{"$f":"IF(COUNT($H341:J341)>='RFM input'!$AA$7,0, K27+K79+K131)","v":0},{"$f":"IF(COUNT($H341:K341)>='RFM input'!$AA$7,0, L27+L79+L131)","v":0},{"$f":"IF(COUNT($H341:L341)>='RFM input'!$AA$7,0, M27+M79+M131)","v":0},{"$f":"IF(COUNT($H341:M341)>='RFM input'!$AA$7,0, N27+N79+N131)","v":0},{"$f":"IF(COUNT($H341:N341)>='RFM input'!$AA$7,0, O27+O79+O131)","v":0},{"$f":"IF(COUNT($H341:O341)>='RFM input'!$AA$7,0, P27+P79+P131)","v":0},{"$f":"IF(COUNT($H341:P341)>='RFM input'!$AA$7,0, Q27+Q79+Q131)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,{"$f":"H28+H80+H132","v":0},0,{"$f":"IF(COUNT($H342:I342)>='RFM input'!$AA$7,0, J28+J80+J132)","v":0},{"$f":"IF(COUNT($H342:J342)>='RFM input'!$AA$7,0, K28+K80+K132)","v":0},{"$f":"IF(COUNT($H342:K342)>='RFM input'!$AA$7,0, L28+L80+L132)","v":0},{"$f":"IF(COUNT($H342:L342)>='RFM input'!$AA$7,0, M28+M80+M132)","v":0},{"$f":"IF(COUNT($H342:M342)>='RFM input'!$AA$7,0, N28+N80+N132)","v":0},{"$f":"IF(COUNT($H342:N342)>='RFM input'!$AA$7,0, O28+O80+O132)","v":0},{"$f":"IF(COUNT($H342:O342)>='RFM input'!$AA$7,0, P28+P80+P132)","v":0},{"$f":"IF(COUNT($H342:P342)>='RFM input'!$AA$7,0, Q28+Q80+Q132)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H343:I343)>='RFM input'!$AA$7,0, J29+J81+J133)","v":0},{"$f":"IF(COUNT($H343:J343)>='RFM input'!$AA$7,0, K29+K81+K133)","v":0},{"$f":"IF(COUNT($H343:K343)>='RFM input'!$AA$7,0, L29+L81+L133)","v":0},{"$f":"IF(COUNT($H343:L343)>='RFM input'!$AA$7,0, M29+M81+M133)","v":0},{"$f":"IF(COUNT($H343:M343)>='RFM input'!$AA$7,0, N29+N81+N133)","v":0},{"$f":"IF(COUNT($H343:N343)>='RFM input'!$AA$7,0, O29+O81+O133)","v":0},{"$f":"IF(COUNT($H343:O343)>='RFM input'!$AA$7,0, P29+P81+P133)","v":0},{"$f":"IF(COUNT($H343:P343)>='RFM input'!$AA$7,0, Q29+Q81+Q133)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H344:I344)>='RFM input'!$AA$7,0, J30+J82+J134)","v":0},{"$f":"IF(COUNT($H344:J344)>='RFM input'!$AA$7,0, K30+K82+K134)","v":0},{"$f":"IF(COUNT($H344:K344)>='RFM input'!$AA$7,0, L30+L82+L134)","v":0},{"$f":"IF(COUNT($H344:L344)>='RFM input'!$AA$7,0, M30+M82+M134)","v":0},{"$f":"IF(COUNT($H344:M344)>='RFM input'!$AA$7,0, N30+N82+N134)","v":0},{"$f":"IF(COUNT($H344:N344)>='RFM input'!$AA$7,0, O30+O82+O134)","v":0},{"$f":"IF(COUNT($H344:O344)>='RFM input'!$AA$7,0, P30+P82+P134)","v":0},{"$f":"IF(COUNT($H344:P344)>='RFM input'!$AA$7,0, Q30+Q82+Q134)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H345:I345)>='RFM input'!$AA$7,0, J31+J83+J135)","v":0},{"$f":"IF(COUNT($H345:J345)>='RFM input'!$AA$7,0, K31+K83+K135)","v":0},{"$f":"IF(COUNT($H345:K345)>='RFM input'!$AA$7,0, L31+L83+L135)","v":0},{"$f":"IF(COUNT($H345:L345)>='RFM input'!$AA$7,0, M31+M83+M135)","v":0},{"$f":"IF(COUNT($H345:M345)>='RFM input'!$AA$7,0, N31+N83+N135)","v":0},{"$f":"IF(COUNT($H345:N345)>='RFM input'!$AA$7,0, O31+O83+O135)","v":0},{"$f":"IF(COUNT($H345:O345)>='RFM input'!$AA$7,0, P31+P83+P135)","v":0},{"$f":"IF(COUNT($H345:P345)>='RFM input'!$AA$7,0, Q31+Q83+Q135)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H346:I346)>='RFM input'!$AA$7,0, J32+J84+J136)","v":0},{"$f":"IF(COUNT($H346:J346)>='RFM input'!$AA$7,0, K32+K84+K136)","v":0},{"$f":"IF(COUNT($H346:K346)>='RFM input'!$AA$7,0, L32+L84+L136)","v":0},{"$f":"IF(COUNT($H346:L346)>='RFM input'!$AA$7,0, M32+M84+M136)","v":0},{"$f":"IF(COUNT($H346:M346)>='RFM input'!$AA$7,0, N32+N84+N136)","v":0},{"$f":"IF(COUNT($H346:N346)>='RFM input'!$AA$7,0, O32+O84+O136)","v":0},{"$f":"IF(COUNT($H346:O346)>='RFM input'!$AA$7,0, P32+P84+P136)","v":0},{"$f":"IF(COUNT($H346:P346)>='RFM input'!$AA$7,0, Q32+Q84+Q136)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H347:I347)>='RFM input'!$AA$7,0, J33+J85+J137)","v":0},{"$f":"IF(COUNT($H347:J347)>='RFM input'!$AA$7,0, K33+K85+K137)","v":0},{"$f":"IF(COUNT($H347:K347)>='RFM input'!$AA$7,0, L33+L85+L137)","v":0},{"$f":"IF(COUNT($H347:L347)>='RFM input'!$AA$7,0, M33+M85+M137)","v":0},{"$f":"IF(COUNT($H347:M347)>='RFM input'!$AA$7,0, N33+N85+N137)","v":0},{"$f":"IF(COUNT($H347:N347)>='RFM input'!$AA$7,0, O33+O85+O137)","v":0},{"$f":"IF(COUNT($H347:O347)>='RFM input'!$AA$7,0, P33+P85+P137)","v":0},{"$f":"IF(COUNT($H347:P347)>='RFM input'!$AA$7,0, Q33+Q85+Q137)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H348:I348)>='RFM input'!$AA$7,0, J34+J86+J138)","v":0},{"$f":"IF(COUNT($H348:J348)>='RFM input'!$AA$7,0, K34+K86+K138)","v":0},{"$f":"IF(COUNT($H348:K348)>='RFM input'!$AA$7,0, L34+L86+L138)","v":0},{"$f":"IF(COUNT($H348:L348)>='RFM input'!$AA$7,0, M34+M86+M138)","v":0},{"$f":"IF(COUNT($H348:M348)>='RFM input'!$AA$7,0, N34+N86+N138)","v":0},{"$f":"IF(COUNT($H348:N348)>='RFM input'!$AA$7,0, O34+O86+O138)","v":0},{"$f":"IF(COUNT($H348:O348)>='RFM input'!$AA$7,0, P34+P86+P138)","v":0},{"$f":"IF(COUNT($H348:P348)>='RFM input'!$AA$7,0, Q34+Q86+Q138)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H349:I349)>='RFM input'!$AA$7,0, J35+J87+J139)","v":0},{"$f":"IF(COUNT($H349:J349)>='RFM input'!$AA$7,0, K35+K87+K139)","v":0},{"$f":"IF(COUNT($H349:K349)>='RFM input'!$AA$7,0, L35+L87+L139)","v":0},{"$f":"IF(COUNT($H349:L349)>='RFM input'!$AA$7,0, M35+M87+M139)","v":0},{"$f":"IF(COUNT($H349:M349)>='RFM input'!$AA$7,0, N35+N87+N139)","v":0},{"$f":"IF(COUNT($H349:N349)>='RFM input'!$AA$7,0, O35+O87+O139)","v":0},{"$f":"IF(COUNT($H349:O349)>='RFM input'!$AA$7,0, P35+P87+P139)","v":0},{"$f":"IF(COUNT($H349:P349)>='RFM input'!$AA$7,0, Q35+Q87+Q139)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H350:I350)>='RFM input'!$AA$7,0, J36+J88+J140)","v":0},{"$f":"IF(COUNT($H350:J350)>='RFM input'!$AA$7,0, K36+K88+K140)","v":0},{"$f":"IF(COUNT($H350:K350)>='RFM input'!$AA$7,0, L36+L88+L140)","v":0},{"$f":"IF(COUNT($H350:L350)>='RFM input'!$AA$7,0, M36+M88+M140)","v":0},{"$f":"IF(COUNT($H350:M350)>='RFM input'!$AA$7,0, N36+N88+N140)","v":0},{"$f":"IF(COUNT($H350:N350)>='RFM input'!$AA$7,0, O36+O88+O140)","v":0},{"$f":"IF(COUNT($H350:O350)>='RFM input'!$AA$7,0, P36+P88+P140)","v":0},{"$f":"IF(COUNT($H350:P350)>='RFM input'!$AA$7,0, Q36+Q88+Q140)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H351:I351)>='RFM input'!$AA$7,0, J37+J89+J141)","v":0},{"$f":"IF(COUNT($H351:J351)>='RFM input'!$AA$7,0, K37+K89+K141)","v":0},{"$f":"IF(COUNT($H351:K351)>='RFM input'!$AA$7,0, L37+L89+L141)","v":0},{"$f":"IF(COUNT($H351:L351)>='RFM input'!$AA$7,0, M37+M89+M141)","v":0},{"$f":"IF(COUNT($H351:M351)>='RFM input'!$AA$7,0, N37+N89+N141)","v":0},{"$f":"IF(COUNT($H351:N351)>='RFM input'!$AA$7,0, O37+O89+O141)","v":0},{"$f":"IF(COUNT($H351:O351)>='RFM input'!$AA$7,0, P37+P89+P141)","v":0},{"$f":"IF(COUNT($H351:P351)>='RFM input'!$AA$7,0, Q37+Q89+Q141)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"G38+G90+G142+G194+G246+G298","v":0},{"$f":"H38+H90+H142","v":0},0,{"$f":"IF(COUNT($H352:I352)>='RFM input'!$AA$7,0, J38+J90+J142)","v":0},{"$f":"IF(COUNT($H352:J352)>='RFM input'!$AA$7,0, K38+K90+K142)","v":0},{"$f":"IF(COUNT($H352:K352)>='RFM input'!$AA$7,0, L38+L90+L142)","v":0},{"$f":"IF(COUNT($H352:L352)>='RFM input'!$AA$7,0, M38+M90+M142)","v":0},{"$f":"IF(COUNT($H352:M352)>='RFM input'!$AA$7,0, N38+N90+N142)","v":0},{"$f":"IF(COUNT($H352:N352)>='RFM input'!$AA$7,0, O38+O90+O142)","v":0},{"$f":"IF(COUNT($H352:O352)>='RFM input'!$AA$7,0, P38+P90+P142)","v":0},{"$f":"IF(COUNT($H352:P352)>='RFM input'!$AA$7,0, Q38+Q90+Q142)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H353:I353)>='RFM input'!$AA$7,0, J39+J91+J143)","v":0},{"$f":"IF(COUNT($H353:J353)>='RFM input'!$AA$7,0, K39+K91+K143)","v":0},{"$f":"IF(COUNT($H353:K353)>='RFM input'!$AA$7,0, L39+L91+L143)","v":0},{"$f":"IF(COUNT($H353:L353)>='RFM input'!$AA$7,0, M39+M91+M143)","v":0},{"$f":"IF(COUNT($H353:M353)>='RFM input'!$AA$7,0, N39+N91+N143)","v":0},{"$f":"IF(COUNT($H353:N353)>='RFM input'!$AA$7,0, O39+O91+O143)","v":0},{"$f":"IF(COUNT($H353:O353)>='RFM input'!$AA$7,0, P39+P91+P143)","v":0},{"$f":"IF(COUNT($H353:P353)>='RFM input'!$AA$7,0, Q39+Q91+Q143)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H354:I354)>='RFM input'!$AA$7,0, J40+J92+J144)","v":0},{"$f":"IF(COUNT($H354:J354)>='RFM input'!$AA$7,0, K40+K92+K144)","v":0},{"$f":"IF(COUNT($H354:K354)>='RFM input'!$AA$7,0, L40+L92+L144)","v":0},{"$f":"IF(COUNT($H354:L354)>='RFM input'!$AA$7,0, M40+M92+M144)","v":0},{"$f":"IF(COUNT($H354:M354)>='RFM input'!$AA$7,0, N40+N92+N144)","v":0},{"$f":"IF(COUNT($H354:N354)>='RFM input'!$AA$7,0, O40+O92+O144)","v":0},{"$f":"IF(COUNT($H354:O354)>='RFM input'!$AA$7,0, P40+P92+P144)","v":0},{"$f":"IF(COUNT($H354:P354)>='RFM input'!$AA$7,0, Q40+Q92+Q144)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H355:I355)>='RFM input'!$AA$7,0, J41+J93+J145)","v":0},{"$f":"IF(COUNT($H355:J355)>='RFM input'!$AA$7,0, K41+K93+K145)","v":0},{"$f":"IF(COUNT($H355:K355)>='RFM input'!$AA$7,0, L41+L93+L145)","v":0},{"$f":"IF(COUNT($H355:L355)>='RFM input'!$AA$7,0, M41+M93+M145)","v":0},{"$f":"IF(COUNT($H355:M355)>='RFM input'!$AA$7,0, N41+N93+N145)","v":0},{"$f":"IF(COUNT($H355:N355)>='RFM input'!$AA$7,0, O41+O93+O145)","v":0},{"$f":"IF(COUNT($H355:O355)>='RFM input'!$AA$7,0, P41+P93+P145)","v":0},{"$f":"IF(COUNT($H355:P355)>='RFM input'!$AA$7,0, Q41+Q93+Q145)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H356:I356)>='RFM input'!$AA$7,0, J42+J94+J146)","v":0},{"$f":"IF(COUNT($H356:J356)>='RFM input'!$AA$7,0, K42+K94+K146)","v":0},{"$f":"IF(COUNT($H356:K356)>='RFM input'!$AA$7,0, L42+L94+L146)","v":0},{"$f":"IF(COUNT($H356:L356)>='RFM input'!$AA$7,0, M42+M94+M146)","v":0},{"$f":"IF(COUNT($H356:M356)>='RFM input'!$AA$7,0, N42+N94+N146)","v":0},{"$f":"IF(COUNT($H356:N356)>='RFM input'!$AA$7,0, O42+O94+O146)","v":0},{"$f":"IF(COUNT($H356:O356)>='RFM input'!$AA$7,0, P42+P94+P146)","v":0},{"$f":"IF(COUNT($H356:P356)>='RFM input'!$AA$7,0, Q42+Q94+Q146)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H357:I357)>='RFM input'!$AA$7,0, J43+J95+J147)","v":0},{"$f":"IF(COUNT($H357:J357)>='RFM input'!$AA$7,0, K43+K95+K147)","v":0},{"$f":"IF(COUNT($H357:K357)>='RFM input'!$AA$7,0, L43+L95+L147)","v":0},{"$f":"IF(COUNT($H357:L357)>='RFM input'!$AA$7,0, M43+M95+M147)","v":0},{"$f":"IF(COUNT($H357:M357)>='RFM input'!$AA$7,0, N43+N95+N147)","v":0},{"$f":"IF(COUNT($H357:N357)>='RFM input'!$AA$7,0, O43+O95+O147)","v":0},{"$f":"IF(COUNT($H357:O357)>='RFM input'!$AA$7,0, P43+P95+P147)","v":0},{"$f":"IF(COUNT($H357:P357)>='RFM input'!$AA$7,0, Q43+Q95+Q147)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H358:I358)>='RFM input'!$AA$7,0, J44+J96+J148)","v":0},{"$f":"IF(COUNT($H358:J358)>='RFM input'!$AA$7,0, K44+K96+K148)","v":0},{"$f":"IF(COUNT($H358:K358)>='RFM input'!$AA$7,0, L44+L96+L148)","v":0},{"$f":"IF(COUNT($H358:L358)>='RFM input'!$AA$7,0, M44+M96+M148)","v":0},{"$f":"IF(COUNT($H358:M358)>='RFM input'!$AA$7,0, N44+N96+N148)","v":0},{"$f":"IF(COUNT($H358:N358)>='RFM input'!$AA$7,0, O44+O96+O148)","v":0},{"$f":"IF(COUNT($H358:O358)>='RFM input'!$AA$7,0, P44+P96+P148)","v":0},{"$f":"IF(COUNT($H358:P358)>='RFM input'!$AA$7,0, Q44+Q96+Q148)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H359:I359)>='RFM input'!$AA$7,0, J45+J97+J149)","v":0},{"$f":"IF(COUNT($H359:J359)>='RFM input'!$AA$7,0, K45+K97+K149)","v":0},{"$f":"IF(COUNT($H359:K359)>='RFM input'!$AA$7,0, L45+L97+L149)","v":0},{"$f":"IF(COUNT($H359:L359)>='RFM input'!$AA$7,0, M45+M97+M149)","v":0},{"$f":"IF(COUNT($H359:M359)>='RFM input'!$AA$7,0, N45+N97+N149)","v":0},{"$f":"IF(COUNT($H359:N359)>='RFM input'!$AA$7,0, O45+O97+O149)","v":0},{"$f":"IF(COUNT($H359:O359)>='RFM input'!$AA$7,0, P45+P97+P149)","v":0},{"$f":"IF(COUNT($H359:P359)>='RFM input'!$AA$7,0, Q45+Q97+Q149)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H360:I360)>='RFM input'!$AA$7,0, J46+J98+J150)","v":0},{"$f":"IF(COUNT($H360:J360)>='RFM input'!$AA$7,0, K46+K98+K150)","v":0},{"$f":"IF(COUNT($H360:K360)>='RFM input'!$AA$7,0, L46+L98+L150)","v":0},{"$f":"IF(COUNT($H360:L360)>='RFM input'!$AA$7,0, M46+M98+M150)","v":0},{"$f":"IF(COUNT($H360:M360)>='RFM input'!$AA$7,0, N46+N98+N150)","v":0},{"$f":"IF(COUNT($H360:N360)>='RFM input'!$AA$7,0, O46+O98+O150)","v":0},{"$f":"IF(COUNT($H360:O360)>='RFM input'!$AA$7,0, P46+P98+P150)","v":0},{"$f":"IF(COUNT($H360:P360)>='RFM input'!$AA$7,0, Q46+Q98+Q150)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H361:I361)>='RFM input'!$AA$7,0, J47+J99+J151)","v":0},{"$f":"IF(COUNT($H361:J361)>='RFM input'!$AA$7,0, K47+K99+K151)","v":0},{"$f":"IF(COUNT($H361:K361)>='RFM input'!$AA$7,0, L47+L99+L151)","v":0},{"$f":"IF(COUNT($H361:L361)>='RFM input'!$AA$7,0, M47+M99+M151)","v":0},{"$f":"IF(COUNT($H361:M361)>='RFM input'!$AA$7,0, N47+N99+N151)","v":0},{"$f":"IF(COUNT($H361:N361)>='RFM input'!$AA$7,0, O47+O99+O151)","v":0},{"$f":"IF(COUNT($H361:O361)>='RFM input'!$AA$7,0, P47+P99+P151)","v":0},{"$f":"IF(COUNT($H361:P361)>='RFM input'!$AA$7,0, Q47+Q99+Q151)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H362:I362)>='RFM input'!$AA$7,0, J48+J100+J152)","v":0},{"$f":"IF(COUNT($H362:J362)>='RFM input'!$AA$7,0, K48+K100+K152)","v":0},{"$f":"IF(COUNT($H362:K362)>='RFM input'!$AA$7,0, L48+L100+L152)","v":0},{"$f":"IF(COUNT($H362:L362)>='RFM input'!$AA$7,0, M48+M100+M152)","v":0},{"$f":"IF(COUNT($H362:M362)>='RFM input'!$AA$7,0, N48+N100+N152)","v":0},{"$f":"IF(COUNT($H362:N362)>='RFM input'!$AA$7,0, O48+O100+O152)","v":0},{"$f":"IF(COUNT($H362:O362)>='RFM input'!$AA$7,0, P48+P100+P152)","v":0},{"$f":"IF(COUNT($H362:P362)>='RFM input'!$AA$7,0, Q48+Q100+Q152)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H363:I363)>='RFM input'!$AA$7,0, J49+J101+J153)","v":0},{"$f":"IF(COUNT($H363:J363)>='RFM input'!$AA$7,0, K49+K101+K153)","v":0},{"$f":"IF(COUNT($H363:K363)>='RFM input'!$AA$7,0, L49+L101+L153)","v":0},{"$f":"IF(COUNT($H363:L363)>='RFM input'!$AA$7,0, M49+M101+M153)","v":0},{"$f":"IF(COUNT($H363:M363)>='RFM input'!$AA$7,0, N49+N101+N153)","v":0},{"$f":"IF(COUNT($H363:N363)>='RFM input'!$AA$7,0, O49+O101+O153)","v":0},{"$f":"IF(COUNT($H363:O363)>='RFM input'!$AA$7,0, P49+P101+P153)","v":0},{"$f":"IF(COUNT($H363:P363)>='RFM input'!$AA$7,0, Q49+Q101+Q153)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H364:I364)>='RFM input'!$AA$7,0, J50+J102+J154)","v":0},{"$f":"IF(COUNT($H364:J364)>='RFM input'!$AA$7,0, K50+K102+K154)","v":0},{"$f":"IF(COUNT($H364:K364)>='RFM input'!$AA$7,0, L50+L102+L154)","v":0},{"$f":"IF(COUNT($H364:L364)>='RFM input'!$AA$7,0, M50+M102+M154)","v":0},{"$f":"IF(COUNT($H364:M364)>='RFM input'!$AA$7,0, N50+N102+N154)","v":0},{"$f":"IF(COUNT($H364:N364)>='RFM input'!$AA$7,0, O50+O102+O154)","v":0},{"$f":"IF(COUNT($H364:O364)>='RFM input'!$AA$7,0, P50+P102+P154)","v":0},{"$f":"IF(COUNT($H364:P364)>='RFM input'!$AA$7,0, Q50+Q102+Q154)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H365:I365)>='RFM input'!$AA$7,0, J51+J103+J155)","v":0},{"$f":"IF(COUNT($H365:J365)>='RFM input'!$AA$7,0, K51+K103+K155)","v":0},{"$f":"IF(COUNT($H365:K365)>='RFM input'!$AA$7,0, L51+L103+L155)","v":0},{"$f":"IF(COUNT($H365:L365)>='RFM input'!$AA$7,0, M51+M103+M155)","v":0},{"$f":"IF(COUNT($H365:M365)>='RFM input'!$AA$7,0, N51+N103+N155)","v":0},{"$f":"IF(COUNT($H365:N365)>='RFM input'!$AA$7,0, O51+O103+O155)","v":0},{"$f":"IF(COUNT($H365:O365)>='RFM input'!$AA$7,0, P51+P103+P155)","v":0},{"$f":"IF(COUNT($H365:P365)>='RFM input'!$AA$7,0, Q51+Q103+Q155)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H366:I366)>='RFM input'!$AA$7,0, J52+J104+J156)","v":0},{"$f":"IF(COUNT($H366:J366)>='RFM input'!$AA$7,0, K52+K104+K156)","v":0},{"$f":"IF(COUNT($H366:K366)>='RFM input'!$AA$7,0, L52+L104+L156)","v":0},{"$f":"IF(COUNT($H366:L366)>='RFM input'!$AA$7,0, M52+M104+M156)","v":0},{"$f":"IF(COUNT($H366:M366)>='RFM input'!$AA$7,0, N52+N104+N156)","v":0},{"$f":"IF(COUNT($H366:N366)>='RFM input'!$AA$7,0, O52+O104+O156)","v":0},{"$f":"IF(COUNT($H366:O366)>='RFM input'!$AA$7,0, P52+P104+P156)","v":0},{"$f":"IF(COUNT($H366:P366)>='RFM input'!$AA$7,0, Q52+Q104+Q156)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H367:I367)>='RFM input'!$AA$7,0, J53+J105+J157)","v":0},{"$f":"IF(COUNT($H367:J367)>='RFM input'!$AA$7,0, K53+K105+K157)","v":0},{"$f":"IF(COUNT($H367:K367)>='RFM input'!$AA$7,0, L53+L105+L157)","v":0},{"$f":"IF(COUNT($H367:L367)>='RFM input'!$AA$7,0, M53+M105+M157)","v":0},{"$f":"IF(COUNT($H367:M367)>='RFM input'!$AA$7,0, N53+N105+N157)","v":0},{"$f":"IF(COUNT($H367:N367)>='RFM input'!$AA$7,0, O53+O105+O157)","v":0},{"$f":"IF(COUNT($H367:O367)>='RFM input'!$AA$7,0, P53+P105+P157)","v":0},{"$f":"IF(COUNT($H367:P367)>='RFM input'!$AA$7,0, Q53+Q105+Q157)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H368:I368)>='RFM input'!$AA$7,0, J54+J106+J158)","v":0},{"$f":"IF(COUNT($H368:J368)>='RFM input'!$AA$7,0, K54+K106+K158)","v":0},{"$f":"IF(COUNT($H368:K368)>='RFM input'!$AA$7,0, L54+L106+L158)","v":0},{"$f":"IF(COUNT($H368:L368)>='RFM input'!$AA$7,0, M54+M106+M158)","v":0},{"$f":"IF(COUNT($H368:M368)>='RFM input'!$AA$7,0, N54+N106+N158)","v":0},{"$f":"IF(COUNT($H368:N368)>='RFM input'!$AA$7,0, O54+O106+O158)","v":0},{"$f":"IF(COUNT($H368:O368)>='RFM input'!$AA$7,0, P54+P106+P158)","v":0},{"$f":"IF(COUNT($H368:P368)>='RFM input'!$AA$7,0, Q54+Q106+Q158)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H369:I369)>='RFM input'!$AA$7,0, J55+J107+J159)","v":0},{"$f":"IF(COUNT($H369:J369)>='RFM input'!$AA$7,0, K55+K107+K159)","v":0},{"$f":"IF(COUNT($H369:K369)>='RFM input'!$AA$7,0, L55+L107+L159)","v":0},{"$f":"IF(COUNT($H369:L369)>='RFM input'!$AA$7,0, M55+M107+M159)","v":0},{"$f":"IF(COUNT($H369:M369)>='RFM input'!$AA$7,0, N55+N107+N159)","v":0},{"$f":"IF(COUNT($H369:N369)>='RFM input'!$AA$7,0, O55+O107+O159)","v":0},{"$f":"IF(COUNT($H369:O369)>='RFM input'!$AA$7,0, P55+P107+P159)","v":0},{"$f":"IF(COUNT($H369:P369)>='RFM input'!$AA$7,0, Q55+Q107+Q159)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H370:I370)>='RFM input'!$AA$7,0, J56+J108+J160)","v":0},{"$f":"IF(COUNT($H370:J370)>='RFM input'!$AA$7,0, K56+K108+K160)","v":0},{"$f":"IF(COUNT($H370:K370)>='RFM input'!$AA$7,0, L56+L108+L160)","v":0},{"$f":"IF(COUNT($H370:L370)>='RFM input'!$AA$7,0, M56+M108+M160)","v":0},{"$f":"IF(COUNT($H370:M370)>='RFM input'!$AA$7,0, N56+N108+N160)","v":0},{"$f":"IF(COUNT($H370:N370)>='RFM input'!$AA$7,0, O56+O108+O160)","v":0},{"$f":"IF(COUNT($H370:O370)>='RFM input'!$AA$7,0, P56+P108+P160)","v":0},{"$f":"IF(COUNT($H370:P370)>='RFM input'!$AA$7,0, Q56+Q108+Q160)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,0,0,{"$f":"IF(COUNT($H371:I371)>='RFM input'!$AA$7,0, J57+J109+J161)","v":0},{"$f":"IF(COUNT($H371:J371)>='RFM input'!$AA$7,0, K57+K109+K161)","v":0},{"$f":"IF(COUNT($H371:K371)>='RFM input'!$AA$7,0, L57+L109+L161)","v":0},{"$f":"IF(COUNT($H371:L371)>='RFM input'!$AA$7,0, M57+M109+M161)","v":0},{"$f":"IF(COUNT($H371:M371)>='RFM input'!$AA$7,0, N57+N109+N161)","v":0},{"$f":"IF(COUNT($H371:N371)>='RFM input'!$AA$7,0, O57+O109+O161)","v":0},{"$f":"IF(COUNT($H371:O371)>='RFM input'!$AA$7,0, P57+P109+P161)","v":0},{"$f":"IF(COUNT($H371:P371)>='RFM input'!$AA$7,0, Q57+Q109+Q161)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Net Capex",null,null,null,null,null,{"$f":"SUM(I374:I423)","v":0},{"$f":"SUM(J374:J423)","v":0},0,-15.005317475936558,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":-4.660903684978372},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G118, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":-5.6835101059798134},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G119, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":-4.660903684978372},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G120, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G121, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G122, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G123, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G124, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G125, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G126, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G127, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G128, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G129, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G130, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G131, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G132, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G133, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G134, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G135, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G136, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G137, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G138, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G139, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G140, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G141, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G142, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G143, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G144, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G145, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G146, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G147, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G148, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G149, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G150, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G151, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G152, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G153, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G154, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G155, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G156, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G157, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G158, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G159, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G160, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G161, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G162, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G163, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G164, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G165, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G166, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'Adjustment for previous period'!$G167, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(I426:I455)","v":0},{"$f":"SUM(J426:J455)","v":0},{"$f":"SUM(K426:K455)","v":0},{"$f":"SUM(L426:L455)","v":-4.3616763109149552},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I171, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J171, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K171, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L171, 0)","v":-1.3548099347333222},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M171, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N171, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O171, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P171, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q171, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I173, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J173, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K173, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L173, 0)","v":-1.6520564414483108},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M173, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N173, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O173, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P173, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q173, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I175, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J175, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K175, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L175, 0)","v":-1.3548099347333222},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M175, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N175, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O175, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P175, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q175, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I177, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J177, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K177, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L177, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M177, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N177, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O177, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P177, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q177, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I179, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J179, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K179, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L179, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M179, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N179, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O179, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P179, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q179, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I181, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J181, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K181, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L181, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M181, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N181, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O181, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P181, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q181, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I183, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J183, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K183, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L183, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M183, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N183, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O183, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P183, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q183, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I185, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J185, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K185, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L185, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M185, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N185, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O185, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P185, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q185, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I187, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J187, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K187, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L187, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M187, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N187, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O187, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P187, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q187, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I189, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J189, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K189, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L189, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M189, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N189, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O189, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P189, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q189, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I191, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J191, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K191, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L191, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M191, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N191, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O191, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P191, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q191, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I193, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J193, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K193, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L193, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M193, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N193, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O193, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P193, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q193, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I195, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J195, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K195, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L195, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M195, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N195, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O195, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P195, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q195, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I197, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J197, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K197, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L197, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M197, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N197, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O197, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P197, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q197, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I199, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J199, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K199, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L199, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M199, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N199, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O199, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P199, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q199, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I201, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J201, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K201, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L201, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M201, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N201, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O201, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P201, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q201, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I203, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J203, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K203, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L203, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M203, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N203, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O203, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P203, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q203, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I205, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J205, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K205, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L205, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M205, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N205, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O205, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P205, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q205, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I207, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J207, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K207, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L207, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M207, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N207, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O207, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P207, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q207, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I209, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J209, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K209, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L209, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M209, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N209, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O209, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P209, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q209, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I211, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J211, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K211, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L211, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M211, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N211, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O211, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P211, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q211, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I213, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J213, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K213, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L213, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M213, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N213, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O213, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P213, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q213, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I215, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J215, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K215, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L215, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M215, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N215, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O215, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P215, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q215, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I217, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J217, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K217, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L217, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M217, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N217, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O217, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P217, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q217, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I219, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J219, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K219, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L219, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M219, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N219, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O219, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P219, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q219, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I221, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J221, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K221, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L221, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M221, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N221, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O221, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P221, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q221, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I223, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J223, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K223, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L223, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M223, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N223, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O223, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P223, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q223, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I225, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J225, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K225, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L225, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M225, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N225, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O225, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P225, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q225, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I227, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J227, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K227, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L227, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M227, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N227, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O227, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P227, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q227, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I229, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J229, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K229, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L229, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M229, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N229, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O229, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P229, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q229, 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I231, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J231, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K231, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L231, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M231, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N231, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O230, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P230, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q230, 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I233, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J233, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K233, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L233, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M233, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N233, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O231, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P231, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q231, 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I235, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J235, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K235, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L235, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M235, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N235, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O232, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P232, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q232, 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I237, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J237, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K237, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L237, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M237, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N237, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O233, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P233, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q233, 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I239, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J239, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K239, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L239, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M239, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N239, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O234, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P234, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q234, 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I241, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J241, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K241, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L241, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M241, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N241, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O235, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P235, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q235, 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I243, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J243, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K243, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L243, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M243, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N243, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O236, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P236, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q236, 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I245, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J245, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K245, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L245, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M245, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N245, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O237, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P237, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q237, 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I247, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J247, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K247, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L247, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M247, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N247, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O238, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P238, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q238, 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I249, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J249, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K249, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L249, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M249, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N249, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O239, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P239, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q239, 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I251, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J251, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K251, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L251, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M251, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N251, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O240, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P240, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q240, 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I253, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J253, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K253, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L253, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M253, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N253, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O241, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P241, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q241, 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I255, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J255, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K255, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L255, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M255, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N255, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O242, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P242, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q242, 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I257, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J257, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K257, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L257, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M257, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N257, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O243, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P243, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q243, 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I259, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J259, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K259, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L259, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M259, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N259, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O244, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P244, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q244, 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I261, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J261, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K261, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L261, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M261, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N261, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O245, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P245, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q245, 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I263, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J263, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K263, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L263, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M263, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N263, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O246, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P246, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q246, 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I265, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J265, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K265, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L265, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M265, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N265, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O247, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P247, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q247, 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I267, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J267, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K267, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L267, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M267, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N267, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O248, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P248, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q248, 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$321=0, 'Adjustment for previous period'!I269, 0)","v":0},{"$f":"IF(K$321=0, 'Adjustment for previous period'!J269, 0)","v":0},{"$f":"IF(L$321=0, 'Adjustment for previous period'!K269, 0)","v":0},{"$f":"IF(M$321=0, 'Adjustment for previous period'!L269, 0)","v":0},{"$f":"IF(N$321=0, 'Adjustment for previous period'!M269, 0)","v":0},{"$f":"IF(O$321=0, 'Adjustment for previous period'!N269, 0)","v":0},{"$f":"IF(P$321=0, 'Adjustment for previous period'!O249, 0)","v":0},{"$f":"IF(Q$321=0, 'Adjustment for previous period'!P249, 0)","v":0},{"$f":"IF(R$321=0, 'Adjustment for previous period'!Q249, 0)","v":0}]
[]
[null,null,"Final Year Asset Adjustments",null,null,null,null,null,{"$f":"SUM(I478:I507)","v":0},{"$f":"SUM(J478:J507)","v":0},{"$f":"SUM(K478:K507)","v":0},{"$f":"SUM(L478:L507)","v":5},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G455, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G455, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G456, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G456, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G457, 0), 0)","v":5},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G457, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G457, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G458, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G458, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G459, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G459, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G460, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G460, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G461, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G461, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G462, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G462, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G463, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G463, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G464, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G464, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G465, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G465, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G466, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G466, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G467, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G467, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G468, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G468, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G469, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G469, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G470, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G470, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G471, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G471, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G472, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G472, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G473, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G473, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G474, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G474, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G475, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G475, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G476, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G476, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G477, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G477, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G478, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G478, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G479, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G479, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G480, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G480, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G481, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G481, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G482, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G482, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G483, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G483, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G484, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G484, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G485, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G485, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G486, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G486, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G487, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G487, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G488, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G488, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G489, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G489, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G490, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G490, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G491, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G491, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G492, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G492, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G493, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G493, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G494, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G494, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G495, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G495, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G496, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G496, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G497, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G497, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G498, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G498, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G499, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G499, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G500, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G500, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G501, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G501, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G502, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G502, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G503, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G503, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$321>0, IF(J$321=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(J$321>0, IF(K$321=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(K$321>0, IF(L$321=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(L$321>0, IF(M$321=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(M$321>0, IF(N$321=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(N$321>0, IF(O$321=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(O$321>0, IF(P$321=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(P$321>0, IF(Q$321=0, 'RFM input'!$G504, 0), 0)","v":0},{"$f":"IF(Q$321>0, IF(R$321=0, 'RFM input'!$G504, 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 – Partially As Incurred",null,null,null,null,null,{"$f":"SUM(I530:I579)","v":0},0,0,2572.7061148304438,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,null,{"$f":"IF(J$321=0, I322+I374+I426+I478, 0)","v":0},{"$f":"IF(K$321=0, J322+J374+J426+J478, 0)","v":0},{"$f":"IF(L$321=0, K322+K374+K426+K478, 0)","v":0},972.31751527080189,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,null,null,{"$f":"IF(J$321=0, I323+I375+I427+I479, 0)","v":0},{"$f":"IF(K$321=0, J323+J375+J427+J479, 0)","v":0},0,749.65600858462187,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,null,null,0,0,0,850.73259097501989,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,0,0,0,0,0,{"$f":"IF(O$321=0, N352+N404+N456+N508, 0)","v":0},0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,0,0,{"$f":"IF(L$321=0, K368+K420+K472+K524, 0)","v":0},0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Asset Values – As Commissioned ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G584:G633)","v":2750},{"$f":"SUM(H584:H633)","v":2795},2825.7473894131654,2867.1056835643099,2872.0265919965468,2883.3909196770883,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RAB roll forward'!G1190","v":1100},{"$f":"G584+G636+G688+G740+G792+G844","v":1115},{"$f":"H584+H636+H688","v":1115.419451285896},{"$f":"IF(COUNT($H584:I584)>='RFM input'!$AA$7,0, I584+I636+I688)","v":1119.4802669856613},{"$f":"IF(COUNT($H584:J584)>='RFM input'!$AA$7,0, J584+J636+J688)","v":1108.6778296956024},{"$f":"IF(COUNT($H584:K584)>='RFM input'!$AA$7,0, K584+K636+K688)","v":1099.9357228681799},{"$f":"IF(COUNT($H584:L584)>='RFM input'!$AA$7,0, L584+L636+L688)","v":0},{"$f":"IF(COUNT($H584:M584)>='RFM input'!$AA$7,0, M584+M636+M688)","v":0},{"$f":"IF(COUNT($H584:N584)>='RFM input'!$AA$7,0, N584+N636+N688)","v":0},{"$f":"IF(COUNT($H584:O584)>='RFM input'!$AA$7,0, O584+O636+O688)","v":0},{"$f":"IF(COUNT($H584:P584)>='RFM input'!$AA$7,0, P584+P636+P688)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RAB roll forward'!G1191","v":880},895,890.27505268515847,{"$f":"IF(COUNT($H585:I585)>='RFM input'!$AA$7,0, I585+I637+I689)","v":888.10722948460023},{"$f":"IF(COUNT($H585:J585)>='RFM input'!$AA$7,0, J585+J637+J689)","v":873.71872756905339},{"$f":"IF(COUNT($H585:K585)>='RFM input'!$AA$7,0, K585+K637+K689)","v":860.66213523344015},{"$f":"IF(COUNT($H585:L585)>='RFM input'!$AA$7,0, L585+L637+L689)","v":0},{"$f":"IF(COUNT($H585:M585)>='RFM input'!$AA$7,0, M585+M637+M689)","v":0},{"$f":"IF(COUNT($H585:N585)>='RFM input'!$AA$7,0, N585+N637+N689)","v":0},{"$f":"IF(COUNT($H585:O585)>='RFM input'!$AA$7,0, O585+O637+O689)","v":0},{"$f":"IF(COUNT($H585:P585)>='RFM input'!$AA$7,0, P585+P637+P689)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1192","v":770},785,820.05288544211101,{"$f":"IF(COUNT($H586:I586)>='RFM input'!$AA$7,0, I586+I638+I690)","v":859.51818709404836},{"$f":"IF(COUNT($H586:J586)>='RFM input'!$AA$7,0, J586+J638+J690)","v":889.63003473189087},{"$f":"IF(COUNT($H586:K586)>='RFM input'!$AA$7,0, K586+K638+K690)","v":922.79306157546807},{"$f":"IF(COUNT($H586:L586)>='RFM input'!$AA$7,0, L586+L638+L690)","v":0},{"$f":"IF(COUNT($H586:M586)>='RFM input'!$AA$7,0, M586+M638+M690)","v":0},{"$f":"IF(COUNT($H586:N586)>='RFM input'!$AA$7,0, N586+N638+N690)","v":0},{"$f":"IF(COUNT($H586:O586)>='RFM input'!$AA$7,0, O586+O638+O690)","v":0},{"$f":"IF(COUNT($H586:P586)>='RFM input'!$AA$7,0, P586+P638+P690)","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RAB roll forward'!G1193","v":0},0,0,{"$f":"IF(COUNT($H587:I587)>='RFM input'!$AA$7,0, I587+I639+I691)","v":0},{"$f":"IF(COUNT($H587:J587)>='RFM input'!$AA$7,0, J587+J639+J691)","v":0},{"$f":"IF(COUNT($H587:K587)>='RFM input'!$AA$7,0, K587+K639+K691)","v":0},{"$f":"IF(COUNT($H587:L587)>='RFM input'!$AA$7,0, L587+L639+L691)","v":0},{"$f":"IF(COUNT($H587:M587)>='RFM input'!$AA$7,0, M587+M639+M691)","v":0},{"$f":"IF(COUNT($H587:N587)>='RFM input'!$AA$7,0, N587+N639+N691)","v":0},{"$f":"IF(COUNT($H587:O587)>='RFM input'!$AA$7,0, O587+O639+O691)","v":0},{"$f":"IF(COUNT($H587:P587)>='RFM input'!$AA$7,0, P587+P639+P691)","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RAB roll forward'!G1194","v":0},0,0,{"$f":"IF(COUNT($H588:I588)>='RFM input'!$AA$7,0, I588+I640+I692)","v":0},{"$f":"IF(COUNT($H588:J588)>='RFM input'!$AA$7,0, J588+J640+J692)","v":0},{"$f":"IF(COUNT($H588:K588)>='RFM input'!$AA$7,0, K588+K640+K692)","v":0},{"$f":"IF(COUNT($H588:L588)>='RFM input'!$AA$7,0, L588+L640+L692)","v":0},{"$f":"IF(COUNT($H588:M588)>='RFM input'!$AA$7,0, M588+M640+M692)","v":0},{"$f":"IF(COUNT($H588:N588)>='RFM input'!$AA$7,0, N588+N640+N692)","v":0},{"$f":"IF(COUNT($H588:O588)>='RFM input'!$AA$7,0, O588+O640+O692)","v":0},{"$f":"IF(COUNT($H588:P588)>='RFM input'!$AA$7,0, P588+P640+P692)","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RAB roll forward'!G1195","v":0},0,0,{"$f":"IF(COUNT($H589:I589)>='RFM input'!$AA$7,0, I589+I641+I693)","v":0},{"$f":"IF(COUNT($H589:J589)>='RFM input'!$AA$7,0, J589+J641+J693)","v":0},{"$f":"IF(COUNT($H589:K589)>='RFM input'!$AA$7,0, K589+K641+K693)","v":0},{"$f":"IF(COUNT($H589:L589)>='RFM input'!$AA$7,0, L589+L641+L693)","v":0},{"$f":"IF(COUNT($H589:M589)>='RFM input'!$AA$7,0, M589+M641+M693)","v":0},{"$f":"IF(COUNT($H589:N589)>='RFM input'!$AA$7,0, N589+N641+N693)","v":0},{"$f":"IF(COUNT($H589:O589)>='RFM input'!$AA$7,0, O589+O641+O693)","v":0},{"$f":"IF(COUNT($H589:P589)>='RFM input'!$AA$7,0, P589+P641+P693)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RAB roll forward'!G1196","v":0},0,0,{"$f":"IF(COUNT($H590:I590)>='RFM input'!$AA$7,0, I590+I642+I694)","v":0},{"$f":"IF(COUNT($H590:J590)>='RFM input'!$AA$7,0, J590+J642+J694)","v":0},{"$f":"IF(COUNT($H590:K590)>='RFM input'!$AA$7,0, K590+K642+K694)","v":0},{"$f":"IF(COUNT($H590:L590)>='RFM input'!$AA$7,0, L590+L642+L694)","v":0},{"$f":"IF(COUNT($H590:M590)>='RFM input'!$AA$7,0, M590+M642+M694)","v":0},{"$f":"IF(COUNT($H590:N590)>='RFM input'!$AA$7,0, N590+N642+N694)","v":0},{"$f":"IF(COUNT($H590:O590)>='RFM input'!$AA$7,0, O590+O642+O694)","v":0},{"$f":"IF(COUNT($H590:P590)>='RFM input'!$AA$7,0, P590+P642+P694)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RAB roll forward'!G1197","v":0},0,0,{"$f":"IF(COUNT($H591:I591)>='RFM input'!$AA$7,0, I591+I643+I695)","v":0},{"$f":"IF(COUNT($H591:J591)>='RFM input'!$AA$7,0, J591+J643+J695)","v":0},{"$f":"IF(COUNT($H591:K591)>='RFM input'!$AA$7,0, K591+K643+K695)","v":0},{"$f":"IF(COUNT($H591:L591)>='RFM input'!$AA$7,0, L591+L643+L695)","v":0},{"$f":"IF(COUNT($H591:M591)>='RFM input'!$AA$7,0, M591+M643+M695)","v":0},{"$f":"IF(COUNT($H591:N591)>='RFM input'!$AA$7,0, N591+N643+N695)","v":0},{"$f":"IF(COUNT($H591:O591)>='RFM input'!$AA$7,0, O591+O643+O695)","v":0},{"$f":"IF(COUNT($H591:P591)>='RFM input'!$AA$7,0, P591+P643+P695)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G1198","v":0},0,0,{"$f":"IF(COUNT($H592:I592)>='RFM input'!$AA$7,0, I592+I644+I696)","v":0},{"$f":"IF(COUNT($H592:J592)>='RFM input'!$AA$7,0, J592+J644+J696)","v":0},{"$f":"IF(COUNT($H592:K592)>='RFM input'!$AA$7,0, K592+K644+K696)","v":0},{"$f":"IF(COUNT($H592:L592)>='RFM input'!$AA$7,0, L592+L644+L696)","v":0},{"$f":"IF(COUNT($H592:M592)>='RFM input'!$AA$7,0, M592+M644+M696)","v":0},{"$f":"IF(COUNT($H592:N592)>='RFM input'!$AA$7,0, N592+N644+N696)","v":0},{"$f":"IF(COUNT($H592:O592)>='RFM input'!$AA$7,0, O592+O644+O696)","v":0},{"$f":"IF(COUNT($H592:P592)>='RFM input'!$AA$7,0, P592+P644+P696)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G1199","v":0},0,0,{"$f":"IF(COUNT($H593:I593)>='RFM input'!$AA$7,0, I593+I645+I697)","v":0},{"$f":"IF(COUNT($H593:J593)>='RFM input'!$AA$7,0, J593+J645+J697)","v":0},{"$f":"IF(COUNT($H593:K593)>='RFM input'!$AA$7,0, K593+K645+K697)","v":0},{"$f":"IF(COUNT($H593:L593)>='RFM input'!$AA$7,0, L593+L645+L697)","v":0},{"$f":"IF(COUNT($H593:M593)>='RFM input'!$AA$7,0, M593+M645+M697)","v":0},{"$f":"IF(COUNT($H593:N593)>='RFM input'!$AA$7,0, N593+N645+N697)","v":0},{"$f":"IF(COUNT($H593:O593)>='RFM input'!$AA$7,0, O593+O645+O697)","v":0},{"$f":"IF(COUNT($H593:P593)>='RFM input'!$AA$7,0, P593+P645+P697)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G1200","v":0},0,0,{"$f":"IF(COUNT($H594:I594)>='RFM input'!$AA$7,0, I594+I646+I698)","v":0},{"$f":"IF(COUNT($H594:J594)>='RFM input'!$AA$7,0, J594+J646+J698)","v":0},{"$f":"IF(COUNT($H594:K594)>='RFM input'!$AA$7,0, K594+K646+K698)","v":0},{"$f":"IF(COUNT($H594:L594)>='RFM input'!$AA$7,0, L594+L646+L698)","v":0},{"$f":"IF(COUNT($H594:M594)>='RFM input'!$AA$7,0, M594+M646+M698)","v":0},{"$f":"IF(COUNT($H594:N594)>='RFM input'!$AA$7,0, N594+N646+N698)","v":0},{"$f":"IF(COUNT($H594:O594)>='RFM input'!$AA$7,0, O594+O646+O698)","v":0},{"$f":"IF(COUNT($H594:P594)>='RFM input'!$AA$7,0, P594+P646+P698)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G1201","v":0},0,0,{"$f":"IF(COUNT($H595:I595)>='RFM input'!$AA$7,0, I595+I647+I699)","v":0},{"$f":"IF(COUNT($H595:J595)>='RFM input'!$AA$7,0, J595+J647+J699)","v":0},{"$f":"IF(COUNT($H595:K595)>='RFM input'!$AA$7,0, K595+K647+K699)","v":0},{"$f":"IF(COUNT($H595:L595)>='RFM input'!$AA$7,0, L595+L647+L699)","v":0},{"$f":"IF(COUNT($H595:M595)>='RFM input'!$AA$7,0, M595+M647+M699)","v":0},{"$f":"IF(COUNT($H595:N595)>='RFM input'!$AA$7,0, N595+N647+N699)","v":0},{"$f":"IF(COUNT($H595:O595)>='RFM input'!$AA$7,0, O595+O647+O699)","v":0},{"$f":"IF(COUNT($H595:P595)>='RFM input'!$AA$7,0, P595+P647+P699)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G1202","v":0},0,0,{"$f":"IF(COUNT($H596:I596)>='RFM input'!$AA$7,0, I596+I648+I700)","v":0},{"$f":"IF(COUNT($H596:J596)>='RFM input'!$AA$7,0, J596+J648+J700)","v":0},{"$f":"IF(COUNT($H596:K596)>='RFM input'!$AA$7,0, K596+K648+K700)","v":0},{"$f":"IF(COUNT($H596:L596)>='RFM input'!$AA$7,0, L596+L648+L700)","v":0},{"$f":"IF(COUNT($H596:M596)>='RFM input'!$AA$7,0, M596+M648+M700)","v":0},{"$f":"IF(COUNT($H596:N596)>='RFM input'!$AA$7,0, N596+N648+N700)","v":0},{"$f":"IF(COUNT($H596:O596)>='RFM input'!$AA$7,0, O596+O648+O700)","v":0},{"$f":"IF(COUNT($H596:P596)>='RFM input'!$AA$7,0, P596+P648+P700)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G1203","v":0},0,0,{"$f":"IF(COUNT($H597:I597)>='RFM input'!$AA$7,0, I597+I649+I701)","v":0},{"$f":"IF(COUNT($H597:J597)>='RFM input'!$AA$7,0, J597+J649+J701)","v":0},{"$f":"IF(COUNT($H597:K597)>='RFM input'!$AA$7,0, K597+K649+K701)","v":0},{"$f":"IF(COUNT($H597:L597)>='RFM input'!$AA$7,0, L597+L649+L701)","v":0},{"$f":"IF(COUNT($H597:M597)>='RFM input'!$AA$7,0, M597+M649+M701)","v":0},{"$f":"IF(COUNT($H597:N597)>='RFM input'!$AA$7,0, N597+N649+N701)","v":0},{"$f":"IF(COUNT($H597:O597)>='RFM input'!$AA$7,0, O597+O649+O701)","v":0},{"$f":"IF(COUNT($H597:P597)>='RFM input'!$AA$7,0, P597+P649+P701)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G1204","v":0},0,0,{"$f":"IF(COUNT($H598:I598)>='RFM input'!$AA$7,0, I598+I650+I702)","v":0},{"$f":"IF(COUNT($H598:J598)>='RFM input'!$AA$7,0, J598+J650+J702)","v":0},{"$f":"IF(COUNT($H598:K598)>='RFM input'!$AA$7,0, K598+K650+K702)","v":0},{"$f":"IF(COUNT($H598:L598)>='RFM input'!$AA$7,0, L598+L650+L702)","v":0},{"$f":"IF(COUNT($H598:M598)>='RFM input'!$AA$7,0, M598+M650+M702)","v":0},{"$f":"IF(COUNT($H598:N598)>='RFM input'!$AA$7,0, N598+N650+N702)","v":0},{"$f":"IF(COUNT($H598:O598)>='RFM input'!$AA$7,0, O598+O650+O702)","v":0},{"$f":"IF(COUNT($H598:P598)>='RFM input'!$AA$7,0, P598+P650+P702)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1205","v":0},0,0,{"$f":"IF(COUNT($H599:I599)>='RFM input'!$AA$7,0, I599+I651+I703)","v":0},{"$f":"IF(COUNT($H599:J599)>='RFM input'!$AA$7,0, J599+J651+J703)","v":0},{"$f":"IF(COUNT($H599:K599)>='RFM input'!$AA$7,0, K599+K651+K703)","v":0},{"$f":"IF(COUNT($H599:L599)>='RFM input'!$AA$7,0, L599+L651+L703)","v":0},{"$f":"IF(COUNT($H599:M599)>='RFM input'!$AA$7,0, M599+M651+M703)","v":0},{"$f":"IF(COUNT($H599:N599)>='RFM input'!$AA$7,0, N599+N651+N703)","v":0},{"$f":"IF(COUNT($H599:O599)>='RFM input'!$AA$7,0, O599+O651+O703)","v":0},{"$f":"IF(COUNT($H599:P599)>='RFM input'!$AA$7,0, P599+P651+P703)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1206","v":0},0,0,{"$f":"IF(COUNT($H600:I600)>='RFM input'!$AA$7,0, I600+I652+I704)","v":0},{"$f":"IF(COUNT($H600:J600)>='RFM input'!$AA$7,0, J600+J652+J704)","v":0},{"$f":"IF(COUNT($H600:K600)>='RFM input'!$AA$7,0, K600+K652+K704)","v":0},{"$f":"IF(COUNT($H600:L600)>='RFM input'!$AA$7,0, L600+L652+L704)","v":0},{"$f":"IF(COUNT($H600:M600)>='RFM input'!$AA$7,0, M600+M652+M704)","v":0},{"$f":"IF(COUNT($H600:N600)>='RFM input'!$AA$7,0, N600+N652+N704)","v":0},{"$f":"IF(COUNT($H600:O600)>='RFM input'!$AA$7,0, O600+O652+O704)","v":0},{"$f":"IF(COUNT($H600:P600)>='RFM input'!$AA$7,0, P600+P652+P704)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1207","v":0},0,0,{"$f":"IF(COUNT($H601:I601)>='RFM input'!$AA$7,0, I601+I653+I705)","v":0},{"$f":"IF(COUNT($H601:J601)>='RFM input'!$AA$7,0, J601+J653+J705)","v":0},{"$f":"IF(COUNT($H601:K601)>='RFM input'!$AA$7,0, K601+K653+K705)","v":0},{"$f":"IF(COUNT($H601:L601)>='RFM input'!$AA$7,0, L601+L653+L705)","v":0},{"$f":"IF(COUNT($H601:M601)>='RFM input'!$AA$7,0, M601+M653+M705)","v":0},{"$f":"IF(COUNT($H601:N601)>='RFM input'!$AA$7,0, N601+N653+N705)","v":0},{"$f":"IF(COUNT($H601:O601)>='RFM input'!$AA$7,0, O601+O653+O705)","v":0},{"$f":"IF(COUNT($H601:P601)>='RFM input'!$AA$7,0, P601+P653+P705)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1208","v":0},0,0,{"$f":"IF(COUNT($H602:I602)>='RFM input'!$AA$7,0, I602+I654+I706)","v":0},{"$f":"IF(COUNT($H602:J602)>='RFM input'!$AA$7,0, J602+J654+J706)","v":0},{"$f":"IF(COUNT($H602:K602)>='RFM input'!$AA$7,0, K602+K654+K706)","v":0},{"$f":"IF(COUNT($H602:L602)>='RFM input'!$AA$7,0, L602+L654+L706)","v":0},{"$f":"IF(COUNT($H602:M602)>='RFM input'!$AA$7,0, M602+M654+M706)","v":0},{"$f":"IF(COUNT($H602:N602)>='RFM input'!$AA$7,0, N602+N654+N706)","v":0},{"$f":"IF(COUNT($H602:O602)>='RFM input'!$AA$7,0, O602+O654+O706)","v":0},{"$f":"IF(COUNT($H602:P602)>='RFM input'!$AA$7,0, P602+P654+P706)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1209","v":0},0,0,{"$f":"IF(COUNT($H603:I603)>='RFM input'!$AA$7,0, I603+I655+I707)","v":0},{"$f":"IF(COUNT($H603:J603)>='RFM input'!$AA$7,0, J603+J655+J707)","v":0},{"$f":"IF(COUNT($H603:K603)>='RFM input'!$AA$7,0, K603+K655+K707)","v":0},{"$f":"IF(COUNT($H603:L603)>='RFM input'!$AA$7,0, L603+L655+L707)","v":0},{"$f":"IF(COUNT($H603:M603)>='RFM input'!$AA$7,0, M603+M655+M707)","v":0},{"$f":"IF(COUNT($H603:N603)>='RFM input'!$AA$7,0, N603+N655+N707)","v":0},{"$f":"IF(COUNT($H603:O603)>='RFM input'!$AA$7,0, O603+O655+O707)","v":0},{"$f":"IF(COUNT($H603:P603)>='RFM input'!$AA$7,0, P603+P655+P707)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1210","v":0},0,0,{"$f":"IF(COUNT($H604:I604)>='RFM input'!$AA$7,0, I604+I656+I708)","v":0},{"$f":"IF(COUNT($H604:J604)>='RFM input'!$AA$7,0, J604+J656+J708)","v":0},{"$f":"IF(COUNT($H604:K604)>='RFM input'!$AA$7,0, K604+K656+K708)","v":0},{"$f":"IF(COUNT($H604:L604)>='RFM input'!$AA$7,0, L604+L656+L708)","v":0},{"$f":"IF(COUNT($H604:M604)>='RFM input'!$AA$7,0, M604+M656+M708)","v":0},{"$f":"IF(COUNT($H604:N604)>='RFM input'!$AA$7,0, N604+N656+N708)","v":0},{"$f":"IF(COUNT($H604:O604)>='RFM input'!$AA$7,0, O604+O656+O708)","v":0},{"$f":"IF(COUNT($H604:P604)>='RFM input'!$AA$7,0, P604+P656+P708)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1211","v":0},0,0,{"$f":"IF(COUNT($H605:I605)>='RFM input'!$AA$7,0, I605+I657+I709)","v":0},{"$f":"IF(COUNT($H605:J605)>='RFM input'!$AA$7,0, J605+J657+J709)","v":0},{"$f":"IF(COUNT($H605:K605)>='RFM input'!$AA$7,0, K605+K657+K709)","v":0},{"$f":"IF(COUNT($H605:L605)>='RFM input'!$AA$7,0, L605+L657+L709)","v":0},{"$f":"IF(COUNT($H605:M605)>='RFM input'!$AA$7,0, M605+M657+M709)","v":0},{"$f":"IF(COUNT($H605:N605)>='RFM input'!$AA$7,0, N605+N657+N709)","v":0},{"$f":"IF(COUNT($H605:O605)>='RFM input'!$AA$7,0, O605+O657+O709)","v":0},{"$f":"IF(COUNT($H605:P605)>='RFM input'!$AA$7,0, P605+P657+P709)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1212","v":0},0,0,{"$f":"IF(COUNT($H606:I606)>='RFM input'!$AA$7,0, I606+I658+I710)","v":0},{"$f":"IF(COUNT($H606:J606)>='RFM input'!$AA$7,0, J606+J658+J710)","v":0},{"$f":"IF(COUNT($H606:K606)>='RFM input'!$AA$7,0, K606+K658+K710)","v":0},{"$f":"IF(COUNT($H606:L606)>='RFM input'!$AA$7,0, L606+L658+L710)","v":0},{"$f":"IF(COUNT($H606:M606)>='RFM input'!$AA$7,0, M606+M658+M710)","v":0},{"$f":"IF(COUNT($H606:N606)>='RFM input'!$AA$7,0, N606+N658+N710)","v":0},{"$f":"IF(COUNT($H606:O606)>='RFM input'!$AA$7,0, O606+O658+O710)","v":0},{"$f":"IF(COUNT($H606:P606)>='RFM input'!$AA$7,0, P606+P658+P710)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1213","v":0},0,0,{"$f":"IF(COUNT($H607:I607)>='RFM input'!$AA$7,0, I607+I659+I711)","v":0},{"$f":"IF(COUNT($H607:J607)>='RFM input'!$AA$7,0, J607+J659+J711)","v":0},{"$f":"IF(COUNT($H607:K607)>='RFM input'!$AA$7,0, K607+K659+K711)","v":0},{"$f":"IF(COUNT($H607:L607)>='RFM input'!$AA$7,0, L607+L659+L711)","v":0},{"$f":"IF(COUNT($H607:M607)>='RFM input'!$AA$7,0, M607+M659+M711)","v":0},{"$f":"IF(COUNT($H607:N607)>='RFM input'!$AA$7,0, N607+N659+N711)","v":0},{"$f":"IF(COUNT($H607:O607)>='RFM input'!$AA$7,0, O607+O659+O711)","v":0},{"$f":"IF(COUNT($H607:P607)>='RFM input'!$AA$7,0, P607+P659+P711)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1214","v":0},0,0,{"$f":"IF(COUNT($H608:I608)>='RFM input'!$AA$7,0, I608+I660+I712)","v":0},{"$f":"IF(COUNT($H608:J608)>='RFM input'!$AA$7,0, J608+J660+J712)","v":0},{"$f":"IF(COUNT($H608:K608)>='RFM input'!$AA$7,0, K608+K660+K712)","v":0},{"$f":"IF(COUNT($H608:L608)>='RFM input'!$AA$7,0, L608+L660+L712)","v":0},{"$f":"IF(COUNT($H608:M608)>='RFM input'!$AA$7,0, M608+M660+M712)","v":0},{"$f":"IF(COUNT($H608:N608)>='RFM input'!$AA$7,0, N608+N660+N712)","v":0},{"$f":"IF(COUNT($H608:O608)>='RFM input'!$AA$7,0, O608+O660+O712)","v":0},{"$f":"IF(COUNT($H608:P608)>='RFM input'!$AA$7,0, P608+P660+P712)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1215","v":0},0,0,{"$f":"IF(COUNT($H609:I609)>='RFM input'!$AA$7,0, I609+I661+I713)","v":0},{"$f":"IF(COUNT($H609:J609)>='RFM input'!$AA$7,0, J609+J661+J713)","v":0},{"$f":"IF(COUNT($H609:K609)>='RFM input'!$AA$7,0, K609+K661+K713)","v":0},{"$f":"IF(COUNT($H609:L609)>='RFM input'!$AA$7,0, L609+L661+L713)","v":0},{"$f":"IF(COUNT($H609:M609)>='RFM input'!$AA$7,0, M609+M661+M713)","v":0},{"$f":"IF(COUNT($H609:N609)>='RFM input'!$AA$7,0, N609+N661+N713)","v":0},{"$f":"IF(COUNT($H609:O609)>='RFM input'!$AA$7,0, O609+O661+O713)","v":0},{"$f":"IF(COUNT($H609:P609)>='RFM input'!$AA$7,0, P609+P661+P713)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1216","v":0},0,0,{"$f":"IF(COUNT($H610:I610)>='RFM input'!$AA$7,0, I610+I662+I714)","v":0},{"$f":"IF(COUNT($H610:J610)>='RFM input'!$AA$7,0, J610+J662+J714)","v":0},{"$f":"IF(COUNT($H610:K610)>='RFM input'!$AA$7,0, K610+K662+K714)","v":0},{"$f":"IF(COUNT($H610:L610)>='RFM input'!$AA$7,0, L610+L662+L714)","v":0},{"$f":"IF(COUNT($H610:M610)>='RFM input'!$AA$7,0, M610+M662+M714)","v":0},{"$f":"IF(COUNT($H610:N610)>='RFM input'!$AA$7,0, N610+N662+N714)","v":0},{"$f":"IF(COUNT($H610:O610)>='RFM input'!$AA$7,0, O610+O662+O714)","v":0},{"$f":"IF(COUNT($H610:P610)>='RFM input'!$AA$7,0, P610+P662+P714)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1217","v":0},0,0,{"$f":"IF(COUNT($H611:I611)>='RFM input'!$AA$7,0, I611+I663+I715)","v":0},{"$f":"IF(COUNT($H611:J611)>='RFM input'!$AA$7,0, J611+J663+J715)","v":0},{"$f":"IF(COUNT($H611:K611)>='RFM input'!$AA$7,0, K611+K663+K715)","v":0},{"$f":"IF(COUNT($H611:L611)>='RFM input'!$AA$7,0, L611+L663+L715)","v":0},{"$f":"IF(COUNT($H611:M611)>='RFM input'!$AA$7,0, M611+M663+M715)","v":0},{"$f":"IF(COUNT($H611:N611)>='RFM input'!$AA$7,0, N611+N663+N715)","v":0},{"$f":"IF(COUNT($H611:O611)>='RFM input'!$AA$7,0, O611+O663+O715)","v":0},{"$f":"IF(COUNT($H611:P611)>='RFM input'!$AA$7,0, P611+P663+P715)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1218","v":0},0,0,{"$f":"IF(COUNT($H612:I612)>='RFM input'!$AA$7,0, I612+I664+I716)","v":0},{"$f":"IF(COUNT($H612:J612)>='RFM input'!$AA$7,0, J612+J664+J716)","v":0},{"$f":"IF(COUNT($H612:K612)>='RFM input'!$AA$7,0, K612+K664+K716)","v":0},{"$f":"IF(COUNT($H612:L612)>='RFM input'!$AA$7,0, L612+L664+L716)","v":0},{"$f":"IF(COUNT($H612:M612)>='RFM input'!$AA$7,0, M612+M664+M716)","v":0},{"$f":"IF(COUNT($H612:N612)>='RFM input'!$AA$7,0, N612+N664+N716)","v":0},{"$f":"IF(COUNT($H612:O612)>='RFM input'!$AA$7,0, O612+O664+O716)","v":0},{"$f":"IF(COUNT($H612:P612)>='RFM input'!$AA$7,0, P612+P664+P716)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1219","v":0},0,0,{"$f":"IF(COUNT($H613:I613)>='RFM input'!$AA$7,0, I613+I665+I717)","v":0},{"$f":"IF(COUNT($H613:J613)>='RFM input'!$AA$7,0, J613+J665+J717)","v":0},{"$f":"IF(COUNT($H613:K613)>='RFM input'!$AA$7,0, K613+K665+K717)","v":0},{"$f":"IF(COUNT($H613:L613)>='RFM input'!$AA$7,0, L613+L665+L717)","v":0},{"$f":"IF(COUNT($H613:M613)>='RFM input'!$AA$7,0, M613+M665+M717)","v":0},{"$f":"IF(COUNT($H613:N613)>='RFM input'!$AA$7,0, N613+N665+N717)","v":0},{"$f":"IF(COUNT($H613:O613)>='RFM input'!$AA$7,0, O613+O665+O717)","v":0},{"$f":"IF(COUNT($H613:P613)>='RFM input'!$AA$7,0, P613+P665+P717)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1220","v":0},{"$f":"G614+G666+G718+G770+G822+G874","v":0},{"$f":"H614+H666+H718","v":0},{"$f":"IF(COUNT($H614:I614)>='RFM input'!$AA$7,0, I614+I666+I718)","v":0},{"$f":"IF(COUNT($H614:J614)>='RFM input'!$AA$7,0, J614+J666+J718)","v":0},{"$f":"IF(COUNT($H614:K614)>='RFM input'!$AA$7,0, K614+K666+K718)","v":0},{"$f":"IF(COUNT($H614:L614)>='RFM input'!$AA$7,0, L614+L666+L718)","v":0},{"$f":"IF(COUNT($H614:M614)>='RFM input'!$AA$7,0, M614+M666+M718)","v":0},{"$f":"IF(COUNT($H614:N614)>='RFM input'!$AA$7,0, N614+N666+N718)","v":0},{"$f":"IF(COUNT($H614:O614)>='RFM input'!$AA$7,0, O614+O666+O718)","v":0},{"$f":"IF(COUNT($H614:P614)>='RFM input'!$AA$7,0, P614+P666+P718)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1221","v":0},0,0,{"$f":"IF(COUNT($H615:I615)>='RFM input'!$AA$7,0, I615+I667+I719)","v":0},{"$f":"IF(COUNT($H615:J615)>='RFM input'!$AA$7,0, J615+J667+J719)","v":0},{"$f":"IF(COUNT($H615:K615)>='RFM input'!$AA$7,0, K615+K667+K719)","v":0},{"$f":"IF(COUNT($H615:L615)>='RFM input'!$AA$7,0, L615+L667+L719)","v":0},{"$f":"IF(COUNT($H615:M615)>='RFM input'!$AA$7,0, M615+M667+M719)","v":0},{"$f":"IF(COUNT($H615:N615)>='RFM input'!$AA$7,0, N615+N667+N719)","v":0},{"$f":"IF(COUNT($H615:O615)>='RFM input'!$AA$7,0, O615+O667+O719)","v":0},{"$f":"IF(COUNT($H615:P615)>='RFM input'!$AA$7,0, P615+P667+P719)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1222","v":0},0,0,{"$f":"IF(COUNT($H616:I616)>='RFM input'!$AA$7,0, I616+I668+I720)","v":0},{"$f":"IF(COUNT($H616:J616)>='RFM input'!$AA$7,0, J616+J668+J720)","v":0},{"$f":"IF(COUNT($H616:K616)>='RFM input'!$AA$7,0, K616+K668+K720)","v":0},{"$f":"IF(COUNT($H616:L616)>='RFM input'!$AA$7,0, L616+L668+L720)","v":0},{"$f":"IF(COUNT($H616:M616)>='RFM input'!$AA$7,0, M616+M668+M720)","v":0},{"$f":"IF(COUNT($H616:N616)>='RFM input'!$AA$7,0, N616+N668+N720)","v":0},{"$f":"IF(COUNT($H616:O616)>='RFM input'!$AA$7,0, O616+O668+O720)","v":0},{"$f":"IF(COUNT($H616:P616)>='RFM input'!$AA$7,0, P616+P668+P720)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1223","v":0},0,0,{"$f":"IF(COUNT($H617:I617)>='RFM input'!$AA$7,0, I617+I669+I721)","v":0},{"$f":"IF(COUNT($H617:J617)>='RFM input'!$AA$7,0, J617+J669+J721)","v":0},{"$f":"IF(COUNT($H617:K617)>='RFM input'!$AA$7,0, K617+K669+K721)","v":0},{"$f":"IF(COUNT($H617:L617)>='RFM input'!$AA$7,0, L617+L669+L721)","v":0},{"$f":"IF(COUNT($H617:M617)>='RFM input'!$AA$7,0, M617+M669+M721)","v":0},{"$f":"IF(COUNT($H617:N617)>='RFM input'!$AA$7,0, N617+N669+N721)","v":0},{"$f":"IF(COUNT($H617:O617)>='RFM input'!$AA$7,0, O617+O669+O721)","v":0},{"$f":"IF(COUNT($H617:P617)>='RFM input'!$AA$7,0, P617+P669+P721)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1224","v":0},0,0,{"$f":"IF(COUNT($H618:I618)>='RFM input'!$AA$7,0, I618+I670+I722)","v":0},{"$f":"IF(COUNT($H618:J618)>='RFM input'!$AA$7,0, J618+J670+J722)","v":0},{"$f":"IF(COUNT($H618:K618)>='RFM input'!$AA$7,0, K618+K670+K722)","v":0},{"$f":"IF(COUNT($H618:L618)>='RFM input'!$AA$7,0, L618+L670+L722)","v":0},{"$f":"IF(COUNT($H618:M618)>='RFM input'!$AA$7,0, M618+M670+M722)","v":0},{"$f":"IF(COUNT($H618:N618)>='RFM input'!$AA$7,0, N618+N670+N722)","v":0},{"$f":"IF(COUNT($H618:O618)>='RFM input'!$AA$7,0, O618+O670+O722)","v":0},{"$f":"IF(COUNT($H618:P618)>='RFM input'!$AA$7,0, P618+P670+P722)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1225","v":0},0,0,{"$f":"IF(COUNT($H619:I619)>='RFM input'!$AA$7,0, I619+I671+I723)","v":0},{"$f":"IF(COUNT($H619:J619)>='RFM input'!$AA$7,0, J619+J671+J723)","v":0},{"$f":"IF(COUNT($H619:K619)>='RFM input'!$AA$7,0, K619+K671+K723)","v":0},{"$f":"IF(COUNT($H619:L619)>='RFM input'!$AA$7,0, L619+L671+L723)","v":0},{"$f":"IF(COUNT($H619:M619)>='RFM input'!$AA$7,0, M619+M671+M723)","v":0},{"$f":"IF(COUNT($H619:N619)>='RFM input'!$AA$7,0, N619+N671+N723)","v":0},{"$f":"IF(COUNT($H619:O619)>='RFM input'!$AA$7,0, O619+O671+O723)","v":0},{"$f":"IF(COUNT($H619:P619)>='RFM input'!$AA$7,0, P619+P671+P723)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1226","v":0},0,0,{"$f":"IF(COUNT($H620:I620)>='RFM input'!$AA$7,0, I620+I672+I724)","v":0},{"$f":"IF(COUNT($H620:J620)>='RFM input'!$AA$7,0, J620+J672+J724)","v":0},{"$f":"IF(COUNT($H620:K620)>='RFM input'!$AA$7,0, K620+K672+K724)","v":0},{"$f":"IF(COUNT($H620:L620)>='RFM input'!$AA$7,0, L620+L672+L724)","v":0},{"$f":"IF(COUNT($H620:M620)>='RFM input'!$AA$7,0, M620+M672+M724)","v":0},{"$f":"IF(COUNT($H620:N620)>='RFM input'!$AA$7,0, N620+N672+N724)","v":0},{"$f":"IF(COUNT($H620:O620)>='RFM input'!$AA$7,0, O620+O672+O724)","v":0},{"$f":"IF(COUNT($H620:P620)>='RFM input'!$AA$7,0, P620+P672+P724)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1227","v":0},0,0,{"$f":"IF(COUNT($H621:I621)>='RFM input'!$AA$7,0, I621+I673+I725)","v":0},{"$f":"IF(COUNT($H621:J621)>='RFM input'!$AA$7,0, J621+J673+J725)","v":0},{"$f":"IF(COUNT($H621:K621)>='RFM input'!$AA$7,0, K621+K673+K725)","v":0},{"$f":"IF(COUNT($H621:L621)>='RFM input'!$AA$7,0, L621+L673+L725)","v":0},{"$f":"IF(COUNT($H621:M621)>='RFM input'!$AA$7,0, M621+M673+M725)","v":0},{"$f":"IF(COUNT($H621:N621)>='RFM input'!$AA$7,0, N621+N673+N725)","v":0},{"$f":"IF(COUNT($H621:O621)>='RFM input'!$AA$7,0, O621+O673+O725)","v":0},{"$f":"IF(COUNT($H621:P621)>='RFM input'!$AA$7,0, P621+P673+P725)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1228","v":0},0,0,{"$f":"IF(COUNT($H622:I622)>='RFM input'!$AA$7,0, I622+I674+I726)","v":0},{"$f":"IF(COUNT($H622:J622)>='RFM input'!$AA$7,0, J622+J674+J726)","v":0},{"$f":"IF(COUNT($H622:K622)>='RFM input'!$AA$7,0, K622+K674+K726)","v":0},{"$f":"IF(COUNT($H622:L622)>='RFM input'!$AA$7,0, L622+L674+L726)","v":0},{"$f":"IF(COUNT($H622:M622)>='RFM input'!$AA$7,0, M622+M674+M726)","v":0},{"$f":"IF(COUNT($H622:N622)>='RFM input'!$AA$7,0, N622+N674+N726)","v":0},{"$f":"IF(COUNT($H622:O622)>='RFM input'!$AA$7,0, O622+O674+O726)","v":0},{"$f":"IF(COUNT($H622:P622)>='RFM input'!$AA$7,0, P622+P674+P726)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1229","v":0},0,0,{"$f":"IF(COUNT($H623:I623)>='RFM input'!$AA$7,0, I623+I675+I727)","v":0},{"$f":"IF(COUNT($H623:J623)>='RFM input'!$AA$7,0, J623+J675+J727)","v":0},{"$f":"IF(COUNT($H623:K623)>='RFM input'!$AA$7,0, K623+K675+K727)","v":0},{"$f":"IF(COUNT($H623:L623)>='RFM input'!$AA$7,0, L623+L675+L727)","v":0},{"$f":"IF(COUNT($H623:M623)>='RFM input'!$AA$7,0, M623+M675+M727)","v":0},{"$f":"IF(COUNT($H623:N623)>='RFM input'!$AA$7,0, N623+N675+N727)","v":0},{"$f":"IF(COUNT($H623:O623)>='RFM input'!$AA$7,0, O623+O675+O727)","v":0},{"$f":"IF(COUNT($H623:P623)>='RFM input'!$AA$7,0, P623+P675+P727)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1230","v":0},0,0,{"$f":"IF(COUNT($H624:I624)>='RFM input'!$AA$7,0, I624+I676+I728)","v":0},{"$f":"IF(COUNT($H624:J624)>='RFM input'!$AA$7,0, J624+J676+J728)","v":0},{"$f":"IF(COUNT($H624:K624)>='RFM input'!$AA$7,0, K624+K676+K728)","v":0},{"$f":"IF(COUNT($H624:L624)>='RFM input'!$AA$7,0, L624+L676+L728)","v":0},{"$f":"IF(COUNT($H624:M624)>='RFM input'!$AA$7,0, M624+M676+M728)","v":0},{"$f":"IF(COUNT($H624:N624)>='RFM input'!$AA$7,0, N624+N676+N728)","v":0},{"$f":"IF(COUNT($H624:O624)>='RFM input'!$AA$7,0, O624+O676+O728)","v":0},{"$f":"IF(COUNT($H624:P624)>='RFM input'!$AA$7,0, P624+P676+P728)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1231","v":0},0,0,{"$f":"IF(COUNT($H625:I625)>='RFM input'!$AA$7,0, I625+I677+I729)","v":0},{"$f":"IF(COUNT($H625:J625)>='RFM input'!$AA$7,0, J625+J677+J729)","v":0},{"$f":"IF(COUNT($H625:K625)>='RFM input'!$AA$7,0, K625+K677+K729)","v":0},{"$f":"IF(COUNT($H625:L625)>='RFM input'!$AA$7,0, L625+L677+L729)","v":0},{"$f":"IF(COUNT($H625:M625)>='RFM input'!$AA$7,0, M625+M677+M729)","v":0},{"$f":"IF(COUNT($H625:N625)>='RFM input'!$AA$7,0, N625+N677+N729)","v":0},{"$f":"IF(COUNT($H625:O625)>='RFM input'!$AA$7,0, O625+O677+O729)","v":0},{"$f":"IF(COUNT($H625:P625)>='RFM input'!$AA$7,0, P625+P677+P729)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1232","v":0},0,0,{"$f":"IF(COUNT($H626:I626)>='RFM input'!$AA$7,0, I626+I678+I730)","v":0},{"$f":"IF(COUNT($H626:J626)>='RFM input'!$AA$7,0, J626+J678+J730)","v":0},{"$f":"IF(COUNT($H626:K626)>='RFM input'!$AA$7,0, K626+K678+K730)","v":0},{"$f":"IF(COUNT($H626:L626)>='RFM input'!$AA$7,0, L626+L678+L730)","v":0},{"$f":"IF(COUNT($H626:M626)>='RFM input'!$AA$7,0, M626+M678+M730)","v":0},{"$f":"IF(COUNT($H626:N626)>='RFM input'!$AA$7,0, N626+N678+N730)","v":0},{"$f":"IF(COUNT($H626:O626)>='RFM input'!$AA$7,0, O626+O678+O730)","v":0},{"$f":"IF(COUNT($H626:P626)>='RFM input'!$AA$7,0, P626+P678+P730)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1233","v":0},0,0,{"$f":"IF(COUNT($H627:I627)>='RFM input'!$AA$7,0, I627+I679+I731)","v":0},{"$f":"IF(COUNT($H627:J627)>='RFM input'!$AA$7,0, J627+J679+J731)","v":0},{"$f":"IF(COUNT($H627:K627)>='RFM input'!$AA$7,0, K627+K679+K731)","v":0},{"$f":"IF(COUNT($H627:L627)>='RFM input'!$AA$7,0, L627+L679+L731)","v":0},{"$f":"IF(COUNT($H627:M627)>='RFM input'!$AA$7,0, M627+M679+M731)","v":0},{"$f":"IF(COUNT($H627:N627)>='RFM input'!$AA$7,0, N627+N679+N731)","v":0},{"$f":"IF(COUNT($H627:O627)>='RFM input'!$AA$7,0, O627+O679+O731)","v":0},{"$f":"IF(COUNT($H627:P627)>='RFM input'!$AA$7,0, P627+P679+P731)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1234","v":0},0,0,{"$f":"IF(COUNT($H628:I628)>='RFM input'!$AA$7,0, I628+I680+I732)","v":0},{"$f":"IF(COUNT($H628:J628)>='RFM input'!$AA$7,0, J628+J680+J732)","v":0},{"$f":"IF(COUNT($H628:K628)>='RFM input'!$AA$7,0, K628+K680+K732)","v":0},{"$f":"IF(COUNT($H628:L628)>='RFM input'!$AA$7,0, L628+L680+L732)","v":0},{"$f":"IF(COUNT($H628:M628)>='RFM input'!$AA$7,0, M628+M680+M732)","v":0},{"$f":"IF(COUNT($H628:N628)>='RFM input'!$AA$7,0, N628+N680+N732)","v":0},{"$f":"IF(COUNT($H628:O628)>='RFM input'!$AA$7,0, O628+O680+O732)","v":0},{"$f":"IF(COUNT($H628:P628)>='RFM input'!$AA$7,0, P628+P680+P732)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1235","v":0},0,0,{"$f":"IF(COUNT($H629:I629)>='RFM input'!$AA$7,0, I629+I681+I733)","v":0},{"$f":"IF(COUNT($H629:J629)>='RFM input'!$AA$7,0, J629+J681+J733)","v":0},{"$f":"IF(COUNT($H629:K629)>='RFM input'!$AA$7,0, K629+K681+K733)","v":0},{"$f":"IF(COUNT($H629:L629)>='RFM input'!$AA$7,0, L629+L681+L733)","v":0},{"$f":"IF(COUNT($H629:M629)>='RFM input'!$AA$7,0, M629+M681+M733)","v":0},{"$f":"IF(COUNT($H629:N629)>='RFM input'!$AA$7,0, N629+N681+N733)","v":0},{"$f":"IF(COUNT($H629:O629)>='RFM input'!$AA$7,0, O629+O681+O733)","v":0},{"$f":"IF(COUNT($H629:P629)>='RFM input'!$AA$7,0, P629+P681+P733)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1236","v":0},0,0,{"$f":"IF(COUNT($H630:I630)>='RFM input'!$AA$7,0, I630+I682+I734)","v":0},{"$f":"IF(COUNT($H630:J630)>='RFM input'!$AA$7,0, J630+J682+J734)","v":0},{"$f":"IF(COUNT($H630:K630)>='RFM input'!$AA$7,0, K630+K682+K734)","v":0},{"$f":"IF(COUNT($H630:L630)>='RFM input'!$AA$7,0, L630+L682+L734)","v":0},{"$f":"IF(COUNT($H630:M630)>='RFM input'!$AA$7,0, M630+M682+M734)","v":0},{"$f":"IF(COUNT($H630:N630)>='RFM input'!$AA$7,0, N630+N682+N734)","v":0},{"$f":"IF(COUNT($H630:O630)>='RFM input'!$AA$7,0, O630+O682+O734)","v":0},{"$f":"IF(COUNT($H630:P630)>='RFM input'!$AA$7,0, P630+P682+P734)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1237","v":0},0,0,{"$f":"IF(COUNT($H631:I631)>='RFM input'!$AA$7,0, I631+I683+I735)","v":0},{"$f":"IF(COUNT($H631:J631)>='RFM input'!$AA$7,0, J631+J683+J735)","v":0},{"$f":"IF(COUNT($H631:K631)>='RFM input'!$AA$7,0, K631+K683+K735)","v":0},{"$f":"IF(COUNT($H631:L631)>='RFM input'!$AA$7,0, L631+L683+L735)","v":0},{"$f":"IF(COUNT($H631:M631)>='RFM input'!$AA$7,0, M631+M683+M735)","v":0},{"$f":"IF(COUNT($H631:N631)>='RFM input'!$AA$7,0, N631+N683+N735)","v":0},{"$f":"IF(COUNT($H631:O631)>='RFM input'!$AA$7,0, O631+O683+O735)","v":0},{"$f":"IF(COUNT($H631:P631)>='RFM input'!$AA$7,0, P631+P683+P735)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1238","v":0},0,0,{"$f":"IF(COUNT($H632:I632)>='RFM input'!$AA$7,0, I632+I684+I736)","v":0},{"$f":"IF(COUNT($H632:J632)>='RFM input'!$AA$7,0, J632+J684+J736)","v":0},{"$f":"IF(COUNT($H632:K632)>='RFM input'!$AA$7,0, K632+K684+K736)","v":0},{"$f":"IF(COUNT($H632:L632)>='RFM input'!$AA$7,0, L632+L684+L736)","v":0},{"$f":"IF(COUNT($H632:M632)>='RFM input'!$AA$7,0, M632+M684+M736)","v":0},{"$f":"IF(COUNT($H632:N632)>='RFM input'!$AA$7,0, N632+N684+N736)","v":0},{"$f":"IF(COUNT($H632:O632)>='RFM input'!$AA$7,0, O632+O684+O736)","v":0},{"$f":"IF(COUNT($H632:P632)>='RFM input'!$AA$7,0, P632+P684+P736)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1239","v":0},0,0,{"$f":"IF(COUNT($H633:I633)>='RFM input'!$AA$7,0, I633+I685+I737)","v":0},{"$f":"IF(COUNT($H633:J633)>='RFM input'!$AA$7,0, J633+J685+J737)","v":0},{"$f":"IF(COUNT($H633:K633)>='RFM input'!$AA$7,0, K633+K685+K737)","v":0},{"$f":"IF(COUNT($H633:L633)>='RFM input'!$AA$7,0, L633+L685+L737)","v":0},{"$f":"IF(COUNT($H633:M633)>='RFM input'!$AA$7,0, M633+M685+M737)","v":0},{"$f":"IF(COUNT($H633:N633)>='RFM input'!$AA$7,0, N633+N685+N737)","v":0},{"$f":"IF(COUNT($H633:O633)>='RFM input'!$AA$7,0, O633+O685+O737)","v":0},{"$f":"IF(COUNT($H633:P633)>='RFM input'!$AA$7,0, P633+P685+P737)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G636:G685)","v":60},{"$f":"SUM(H636:H685)","v":34.92534580759051},34.99804682050128,34.791362883590949,34.83963260426264,34.83963260426264,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RAB roll forward'!G1242","v":20},{"$f":"'RAB roll forward'!H1242","v":10.272160531644268},{"$f":"'RAB roll forward'!I1242","v":10.293543182500377},{"$f":"'RAB roll forward'!J1242","v":10.232753789291456},{"$f":"'RAB roll forward'!K1242","v":10.246950765959602},{"$f":"'RAB roll forward'!L1242","v":10.246950765959598},{"$f":"'RAB roll forward'!M1242","v":0},{"$f":"'RAB roll forward'!N1242","v":0},{"$f":"'RAB roll forward'!O1242","v":0},{"$f":"'RAB roll forward'!P1242","v":0},{"$f":"'RAB roll forward'!Q1242","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RAB roll forward'!G1243","v":20},{"$f":"'RAB roll forward'!H1243","v":9.2449444784798409},{"$f":"'RAB roll forward'!I1243","v":9.2641888642503396},{"$f":"'RAB roll forward'!J1243","v":9.2094784103623084},{"$f":"'RAB roll forward'!K1243","v":9.2222556893636405},{"$f":"'RAB roll forward'!L1243","v":9.2222556893636387},{"$f":"'RAB roll forward'!M1243","v":0},{"$f":"'RAB roll forward'!N1243","v":0},{"$f":"'RAB roll forward'!O1243","v":0},{"$f":"'RAB roll forward'!P1243","v":0},{"$f":"'RAB roll forward'!Q1243","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1244","v":20},{"$f":"'RAB roll forward'!H1244","v":15.408240797466402},{"$f":"'RAB roll forward'!I1244","v":15.440314773750565},{"$f":"'RAB roll forward'!J1244","v":15.349130683937183},{"$f":"'RAB roll forward'!K1244","v":15.370426148939398},{"$f":"'RAB roll forward'!L1244","v":15.3704261489394},{"$f":"'RAB roll forward'!M1244","v":0},{"$f":"'RAB roll forward'!N1244","v":0},{"$f":"'RAB roll forward'!O1244","v":0},{"$f":"'RAB roll forward'!P1244","v":0},{"$f":"'RAB roll forward'!Q1244","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RAB roll forward'!G1245","v":0},{"$f":"'RAB roll forward'!H1245","v":0},{"$f":"'RAB roll forward'!I1245","v":0},{"$f":"'RAB roll forward'!J1245","v":0},{"$f":"'RAB roll forward'!K1245","v":0},{"$f":"'RAB roll forward'!L1245","v":0},{"$f":"'RAB roll forward'!M1245","v":0},{"$f":"'RAB roll forward'!N1245","v":0},{"$f":"'RAB roll forward'!O1245","v":0},{"$f":"'RAB roll forward'!P1245","v":0},{"$f":"'RAB roll forward'!Q1245","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RAB roll forward'!G1246","v":0},{"$f":"'RAB roll forward'!H1246","v":0},{"$f":"'RAB roll forward'!I1246","v":0},{"$f":"'RAB roll forward'!J1246","v":0},{"$f":"'RAB roll forward'!K1246","v":0},{"$f":"'RAB roll forward'!L1246","v":0},{"$f":"'RAB roll forward'!M1246","v":0},{"$f":"'RAB roll forward'!N1246","v":0},{"$f":"'RAB roll forward'!O1246","v":0},{"$f":"'RAB roll forward'!P1246","v":0},{"$f":"'RAB roll forward'!Q1246","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RAB roll forward'!G1247","v":0},{"$f":"'RAB roll forward'!H1247","v":0},{"$f":"'RAB roll forward'!I1247","v":0},{"$f":"'RAB roll forward'!J1247","v":0},{"$f":"'RAB roll forward'!K1247","v":0},{"$f":"'RAB roll forward'!L1247","v":0},{"$f":"'RAB roll forward'!M1247","v":0},{"$f":"'RAB roll forward'!N1247","v":0},{"$f":"'RAB roll forward'!O1247","v":0},{"$f":"'RAB roll forward'!P1247","v":0},{"$f":"'RAB roll forward'!Q1247","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RAB roll forward'!G1248","v":0},{"$f":"'RAB roll forward'!H1248","v":0},{"$f":"'RAB roll forward'!I1248","v":0},{"$f":"'RAB roll forward'!J1248","v":0},{"$f":"'RAB roll forward'!K1248","v":0},{"$f":"'RAB roll forward'!L1248","v":0},{"$f":"'RAB roll forward'!M1248","v":0},{"$f":"'RAB roll forward'!N1248","v":0},{"$f":"'RAB roll forward'!O1248","v":0},{"$f":"'RAB roll forward'!P1248","v":0},{"$f":"'RAB roll forward'!Q1248","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RAB roll forward'!G1249","v":0},{"$f":"'RAB roll forward'!H1249","v":0},{"$f":"'RAB roll forward'!I1249","v":0},{"$f":"'RAB roll forward'!J1249","v":0},{"$f":"'RAB roll forward'!K1249","v":0},{"$f":"'RAB roll forward'!L1249","v":0},{"$f":"'RAB roll forward'!M1249","v":0},{"$f":"'RAB roll forward'!N1249","v":0},{"$f":"'RAB roll forward'!O1249","v":0},{"$f":"'RAB roll forward'!P1249","v":0},{"$f":"'RAB roll forward'!Q1249","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G1250","v":0},{"$f":"'RAB roll forward'!H1250","v":0},{"$f":"'RAB roll forward'!I1250","v":0},{"$f":"'RAB roll forward'!J1250","v":0},{"$f":"'RAB roll forward'!K1250","v":0},{"$f":"'RAB roll forward'!L1250","v":0},{"$f":"'RAB roll forward'!M1250","v":0},{"$f":"'RAB roll forward'!N1250","v":0},{"$f":"'RAB roll forward'!O1250","v":0},{"$f":"'RAB roll forward'!P1250","v":0},{"$f":"'RAB roll forward'!Q1250","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G1251","v":0},{"$f":"'RAB roll forward'!H1251","v":0},{"$f":"'RAB roll forward'!I1251","v":0},{"$f":"'RAB roll forward'!J1251","v":0},{"$f":"'RAB roll forward'!K1251","v":0},{"$f":"'RAB roll forward'!L1251","v":0},{"$f":"'RAB roll forward'!M1251","v":0},{"$f":"'RAB roll forward'!N1251","v":0},{"$f":"'RAB roll forward'!O1251","v":0},{"$f":"'RAB roll forward'!P1251","v":0},{"$f":"'RAB roll forward'!Q1251","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G1252","v":0},{"$f":"'RAB roll forward'!H1252","v":0},{"$f":"'RAB roll forward'!I1252","v":0},{"$f":"'RAB roll forward'!J1252","v":0},{"$f":"'RAB roll forward'!K1252","v":0},{"$f":"'RAB roll forward'!L1252","v":0},{"$f":"'RAB roll forward'!M1252","v":0},{"$f":"'RAB roll forward'!N1252","v":0},{"$f":"'RAB roll forward'!O1252","v":0},{"$f":"'RAB roll forward'!P1252","v":0},{"$f":"'RAB roll forward'!Q1252","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G1253","v":0},{"$f":"'RAB roll forward'!H1253","v":0},{"$f":"'RAB roll forward'!I1253","v":0},{"$f":"'RAB roll forward'!J1253","v":0},{"$f":"'RAB roll forward'!K1253","v":0},{"$f":"'RAB roll forward'!L1253","v":0},{"$f":"'RAB roll forward'!M1253","v":0},{"$f":"'RAB roll forward'!N1253","v":0},{"$f":"'RAB roll forward'!O1253","v":0},{"$f":"'RAB roll forward'!P1253","v":0},{"$f":"'RAB roll forward'!Q1253","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G1254","v":0},{"$f":"'RAB roll forward'!H1254","v":0},{"$f":"'RAB roll forward'!I1254","v":0},{"$f":"'RAB roll forward'!J1254","v":0},{"$f":"'RAB roll forward'!K1254","v":0},{"$f":"'RAB roll forward'!L1254","v":0},{"$f":"'RAB roll forward'!M1254","v":0},{"$f":"'RAB roll forward'!N1254","v":0},{"$f":"'RAB roll forward'!O1254","v":0},{"$f":"'RAB roll forward'!P1254","v":0},{"$f":"'RAB roll forward'!Q1254","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G1255","v":0},{"$f":"'RAB roll forward'!H1255","v":0},{"$f":"'RAB roll forward'!I1255","v":0},{"$f":"'RAB roll forward'!J1255","v":0},{"$f":"'RAB roll forward'!K1255","v":0},{"$f":"'RAB roll forward'!L1255","v":0},{"$f":"'RAB roll forward'!M1255","v":0},{"$f":"'RAB roll forward'!N1255","v":0},{"$f":"'RAB roll forward'!O1255","v":0},{"$f":"'RAB roll forward'!P1255","v":0},{"$f":"'RAB roll forward'!Q1255","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G1256","v":0},{"$f":"'RAB roll forward'!H1256","v":0},{"$f":"'RAB roll forward'!I1256","v":0},{"$f":"'RAB roll forward'!J1256","v":0},{"$f":"'RAB roll forward'!K1256","v":0},{"$f":"'RAB roll forward'!L1256","v":0},{"$f":"'RAB roll forward'!M1256","v":0},{"$f":"'RAB roll forward'!N1256","v":0},{"$f":"'RAB roll forward'!O1256","v":0},{"$f":"'RAB roll forward'!P1256","v":0},{"$f":"'RAB roll forward'!Q1256","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1257","v":0},{"$f":"'RAB roll forward'!H1257","v":0},{"$f":"'RAB roll forward'!I1257","v":0},{"$f":"'RAB roll forward'!J1257","v":0},{"$f":"'RAB roll forward'!K1257","v":0},{"$f":"'RAB roll forward'!L1257","v":0},{"$f":"'RAB roll forward'!M1257","v":0},{"$f":"'RAB roll forward'!N1257","v":0},{"$f":"'RAB roll forward'!O1257","v":0},{"$f":"'RAB roll forward'!P1257","v":0},{"$f":"'RAB roll forward'!Q1257","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1258","v":0},{"$f":"'RAB roll forward'!H1258","v":0},{"$f":"'RAB roll forward'!I1258","v":0},{"$f":"'RAB roll forward'!J1258","v":0},{"$f":"'RAB roll forward'!K1258","v":0},{"$f":"'RAB roll forward'!L1258","v":0},{"$f":"'RAB roll forward'!M1258","v":0},{"$f":"'RAB roll forward'!N1258","v":0},{"$f":"'RAB roll forward'!O1258","v":0},{"$f":"'RAB roll forward'!P1258","v":0},{"$f":"'RAB roll forward'!Q1258","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1259","v":0},{"$f":"'RAB roll forward'!H1259","v":0},{"$f":"'RAB roll forward'!I1259","v":0},{"$f":"'RAB roll forward'!J1259","v":0},{"$f":"'RAB roll forward'!K1259","v":0},{"$f":"'RAB roll forward'!L1259","v":0},{"$f":"'RAB roll forward'!M1259","v":0},{"$f":"'RAB roll forward'!N1259","v":0},{"$f":"'RAB roll forward'!O1259","v":0},{"$f":"'RAB roll forward'!P1259","v":0},{"$f":"'RAB roll forward'!Q1259","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1260","v":0},{"$f":"'RAB roll forward'!H1260","v":0},{"$f":"'RAB roll forward'!I1260","v":0},{"$f":"'RAB roll forward'!J1260","v":0},{"$f":"'RAB roll forward'!K1260","v":0},{"$f":"'RAB roll forward'!L1260","v":0},{"$f":"'RAB roll forward'!M1260","v":0},{"$f":"'RAB roll forward'!N1260","v":0},{"$f":"'RAB roll forward'!O1260","v":0},{"$f":"'RAB roll forward'!P1260","v":0},{"$f":"'RAB roll forward'!Q1260","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1261","v":0},{"$f":"'RAB roll forward'!H1261","v":0},{"$f":"'RAB roll forward'!I1261","v":0},{"$f":"'RAB roll forward'!J1261","v":0},{"$f":"'RAB roll forward'!K1261","v":0},{"$f":"'RAB roll forward'!L1261","v":0},{"$f":"'RAB roll forward'!M1261","v":0},{"$f":"'RAB roll forward'!N1261","v":0},{"$f":"'RAB roll forward'!O1261","v":0},{"$f":"'RAB roll forward'!P1261","v":0},{"$f":"'RAB roll forward'!Q1261","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1262","v":0},{"$f":"'RAB roll forward'!H1262","v":0},{"$f":"'RAB roll forward'!I1262","v":0},{"$f":"'RAB roll forward'!J1262","v":0},{"$f":"'RAB roll forward'!K1262","v":0},{"$f":"'RAB roll forward'!L1262","v":0},{"$f":"'RAB roll forward'!M1262","v":0},{"$f":"'RAB roll forward'!N1262","v":0},{"$f":"'RAB roll forward'!O1262","v":0},{"$f":"'RAB roll forward'!P1262","v":0},{"$f":"'RAB roll forward'!Q1262","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1263","v":0},{"$f":"'RAB roll forward'!H1263","v":0},{"$f":"'RAB roll forward'!I1263","v":0},{"$f":"'RAB roll forward'!J1263","v":0},{"$f":"'RAB roll forward'!K1263","v":0},{"$f":"'RAB roll forward'!L1263","v":0},{"$f":"'RAB roll forward'!M1263","v":0},{"$f":"'RAB roll forward'!N1263","v":0},{"$f":"'RAB roll forward'!O1263","v":0},{"$f":"'RAB roll forward'!P1263","v":0},{"$f":"'RAB roll forward'!Q1263","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1264","v":0},{"$f":"'RAB roll forward'!H1264","v":0},{"$f":"'RAB roll forward'!I1264","v":0},{"$f":"'RAB roll forward'!J1264","v":0},{"$f":"'RAB roll forward'!K1264","v":0},{"$f":"'RAB roll forward'!L1264","v":0},{"$f":"'RAB roll forward'!M1264","v":0},{"$f":"'RAB roll forward'!N1264","v":0},{"$f":"'RAB roll forward'!O1264","v":0},{"$f":"'RAB roll forward'!P1264","v":0},{"$f":"'RAB roll forward'!Q1264","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1265","v":0},{"$f":"'RAB roll forward'!H1265","v":0},{"$f":"'RAB roll forward'!I1265","v":0},{"$f":"'RAB roll forward'!J1265","v":0},{"$f":"'RAB roll forward'!K1265","v":0},{"$f":"'RAB roll forward'!L1265","v":0},{"$f":"'RAB roll forward'!M1265","v":0},{"$f":"'RAB roll forward'!N1265","v":0},{"$f":"'RAB roll forward'!O1265","v":0},{"$f":"'RAB roll forward'!P1265","v":0},{"$f":"'RAB roll forward'!Q1265","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1266","v":0},{"$f":"'RAB roll forward'!H1266","v":0},{"$f":"'RAB roll forward'!I1266","v":0},{"$f":"'RAB roll forward'!J1266","v":0},{"$f":"'RAB roll forward'!K1266","v":0},{"$f":"'RAB roll forward'!L1266","v":0},{"$f":"'RAB roll forward'!M1266","v":0},{"$f":"'RAB roll forward'!N1266","v":0},{"$f":"'RAB roll forward'!O1266","v":0},{"$f":"'RAB roll forward'!P1266","v":0},{"$f":"'RAB roll forward'!Q1266","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1267","v":0},{"$f":"'RAB roll forward'!H1267","v":0},{"$f":"'RAB roll forward'!I1267","v":0},{"$f":"'RAB roll forward'!J1267","v":0},{"$f":"'RAB roll forward'!K1267","v":0},{"$f":"'RAB roll forward'!L1267","v":0},{"$f":"'RAB roll forward'!M1267","v":0},{"$f":"'RAB roll forward'!N1267","v":0},{"$f":"'RAB roll forward'!O1267","v":0},{"$f":"'RAB roll forward'!P1267","v":0},{"$f":"'RAB roll forward'!Q1267","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1268","v":0},{"$f":"'RAB roll forward'!H1268","v":0},{"$f":"'RAB roll forward'!I1268","v":0},{"$f":"'RAB roll forward'!J1268","v":0},{"$f":"'RAB roll forward'!K1268","v":0},{"$f":"'RAB roll forward'!L1268","v":0},{"$f":"'RAB roll forward'!M1268","v":0},{"$f":"'RAB roll forward'!N1268","v":0},{"$f":"'RAB roll forward'!O1268","v":0},{"$f":"'RAB roll forward'!P1268","v":0},{"$f":"'RAB roll forward'!Q1268","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1269","v":0},{"$f":"'RAB roll forward'!H1269","v":0},{"$f":"'RAB roll forward'!I1269","v":0},{"$f":"'RAB roll forward'!J1269","v":0},{"$f":"'RAB roll forward'!K1269","v":0},{"$f":"'RAB roll forward'!L1269","v":0},{"$f":"'RAB roll forward'!M1269","v":0},{"$f":"'RAB roll forward'!N1269","v":0},{"$f":"'RAB roll forward'!O1269","v":0},{"$f":"'RAB roll forward'!P1269","v":0},{"$f":"'RAB roll forward'!Q1269","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1270","v":0},{"$f":"'RAB roll forward'!H1270","v":0},{"$f":"'RAB roll forward'!I1270","v":0},{"$f":"'RAB roll forward'!J1270","v":0},{"$f":"'RAB roll forward'!K1270","v":0},{"$f":"'RAB roll forward'!L1270","v":0},{"$f":"'RAB roll forward'!M1270","v":0},{"$f":"'RAB roll forward'!N1270","v":0},{"$f":"'RAB roll forward'!O1270","v":0},{"$f":"'RAB roll forward'!P1270","v":0},{"$f":"'RAB roll forward'!Q1270","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1271","v":0},{"$f":"'RAB roll forward'!H1271","v":0},{"$f":"'RAB roll forward'!I1271","v":0},{"$f":"'RAB roll forward'!J1271","v":0},{"$f":"'RAB roll forward'!K1271","v":0},{"$f":"'RAB roll forward'!L1271","v":0},{"$f":"'RAB roll forward'!M1271","v":0},{"$f":"'RAB roll forward'!N1271","v":0},{"$f":"'RAB roll forward'!O1271","v":0},{"$f":"'RAB roll forward'!P1271","v":0},{"$f":"'RAB roll forward'!Q1271","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1272","v":0},{"$f":"'RAB roll forward'!H1272","v":0},{"$f":"'RAB roll forward'!I1272","v":0},{"$f":"'RAB roll forward'!J1272","v":0},{"$f":"'RAB roll forward'!K1272","v":0},{"$f":"'RAB roll forward'!L1272","v":0},{"$f":"'RAB roll forward'!M1272","v":0},{"$f":"'RAB roll forward'!N1272","v":0},{"$f":"'RAB roll forward'!O1272","v":0},{"$f":"'RAB roll forward'!P1272","v":0},{"$f":"'RAB roll forward'!Q1272","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1273","v":0},{"$f":"'RAB roll forward'!H1273","v":0},{"$f":"'RAB roll forward'!I1273","v":0},{"$f":"'RAB roll forward'!J1273","v":0},{"$f":"'RAB roll forward'!K1273","v":0},{"$f":"'RAB roll forward'!L1273","v":0},{"$f":"'RAB roll forward'!M1273","v":0},{"$f":"'RAB roll forward'!N1273","v":0},{"$f":"'RAB roll forward'!O1273","v":0},{"$f":"'RAB roll forward'!P1273","v":0},{"$f":"'RAB roll forward'!Q1273","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1274","v":0},{"$f":"'RAB roll forward'!H1274","v":0},{"$f":"'RAB roll forward'!I1274","v":0},{"$f":"'RAB roll forward'!J1274","v":0},{"$f":"'RAB roll forward'!K1274","v":0},{"$f":"'RAB roll forward'!L1274","v":0},{"$f":"'RAB roll forward'!M1274","v":0},{"$f":"'RAB roll forward'!N1274","v":0},{"$f":"'RAB roll forward'!O1274","v":0},{"$f":"'RAB roll forward'!P1274","v":0},{"$f":"'RAB roll forward'!Q1274","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1275","v":0},{"$f":"'RAB roll forward'!H1275","v":0},{"$f":"'RAB roll forward'!I1275","v":0},{"$f":"'RAB roll forward'!J1275","v":0},{"$f":"'RAB roll forward'!K1275","v":0},{"$f":"'RAB roll forward'!L1275","v":0},{"$f":"'RAB roll forward'!M1275","v":0},{"$f":"'RAB roll forward'!N1275","v":0},{"$f":"'RAB roll forward'!O1275","v":0},{"$f":"'RAB roll forward'!P1275","v":0},{"$f":"'RAB roll forward'!Q1275","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1276","v":0},{"$f":"'RAB roll forward'!H1276","v":0},{"$f":"'RAB roll forward'!I1276","v":0},{"$f":"'RAB roll forward'!J1276","v":0},{"$f":"'RAB roll forward'!K1276","v":0},{"$f":"'RAB roll forward'!L1276","v":0},{"$f":"'RAB roll forward'!M1276","v":0},{"$f":"'RAB roll forward'!N1276","v":0},{"$f":"'RAB roll forward'!O1276","v":0},{"$f":"'RAB roll forward'!P1276","v":0},{"$f":"'RAB roll forward'!Q1276","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1277","v":0},{"$f":"'RAB roll forward'!H1277","v":0},{"$f":"'RAB roll forward'!I1277","v":0},{"$f":"'RAB roll forward'!J1277","v":0},{"$f":"'RAB roll forward'!K1277","v":0},{"$f":"'RAB roll forward'!L1277","v":0},{"$f":"'RAB roll forward'!M1277","v":0},{"$f":"'RAB roll forward'!N1277","v":0},{"$f":"'RAB roll forward'!O1277","v":0},{"$f":"'RAB roll forward'!P1277","v":0},{"$f":"'RAB roll forward'!Q1277","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1278","v":0},{"$f":"'RAB roll forward'!H1278","v":0},{"$f":"'RAB roll forward'!I1278","v":0},{"$f":"'RAB roll forward'!J1278","v":0},{"$f":"'RAB roll forward'!K1278","v":0},{"$f":"'RAB roll forward'!L1278","v":0},{"$f":"'RAB roll forward'!M1278","v":0},{"$f":"'RAB roll forward'!N1278","v":0},{"$f":"'RAB roll forward'!O1278","v":0},{"$f":"'RAB roll forward'!P1278","v":0},{"$f":"'RAB roll forward'!Q1278","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1279","v":0},{"$f":"'RAB roll forward'!H1279","v":0},{"$f":"'RAB roll forward'!I1279","v":0},{"$f":"'RAB roll forward'!J1279","v":0},{"$f":"'RAB roll forward'!K1279","v":0},{"$f":"'RAB roll forward'!L1279","v":0},{"$f":"'RAB roll forward'!M1279","v":0},{"$f":"'RAB roll forward'!N1279","v":0},{"$f":"'RAB roll forward'!O1279","v":0},{"$f":"'RAB roll forward'!P1279","v":0},{"$f":"'RAB roll forward'!Q1279","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1280","v":0},{"$f":"'RAB roll forward'!H1280","v":0},{"$f":"'RAB roll forward'!I1280","v":0},{"$f":"'RAB roll forward'!J1280","v":0},{"$f":"'RAB roll forward'!K1280","v":0},{"$f":"'RAB roll forward'!L1280","v":0},{"$f":"'RAB roll forward'!M1280","v":0},{"$f":"'RAB roll forward'!N1280","v":0},{"$f":"'RAB roll forward'!O1280","v":0},{"$f":"'RAB roll forward'!P1280","v":0},{"$f":"'RAB roll forward'!Q1280","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1281","v":0},{"$f":"'RAB roll forward'!H1281","v":0},{"$f":"'RAB roll forward'!I1281","v":0},{"$f":"'RAB roll forward'!J1281","v":0},{"$f":"'RAB roll forward'!K1281","v":0},{"$f":"'RAB roll forward'!L1281","v":0},{"$f":"'RAB roll forward'!M1281","v":0},{"$f":"'RAB roll forward'!N1281","v":0},{"$f":"'RAB roll forward'!O1281","v":0},{"$f":"'RAB roll forward'!P1281","v":0},{"$f":"'RAB roll forward'!Q1281","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1282","v":0},{"$f":"'RAB roll forward'!H1282","v":0},{"$f":"'RAB roll forward'!I1282","v":0},{"$f":"'RAB roll forward'!J1282","v":0},{"$f":"'RAB roll forward'!K1282","v":0},{"$f":"'RAB roll forward'!L1282","v":0},{"$f":"'RAB roll forward'!M1282","v":0},{"$f":"'RAB roll forward'!N1282","v":0},{"$f":"'RAB roll forward'!O1282","v":0},{"$f":"'RAB roll forward'!P1282","v":0},{"$f":"'RAB roll forward'!Q1282","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1283","v":0},{"$f":"'RAB roll forward'!H1283","v":0},{"$f":"'RAB roll forward'!I1283","v":0},{"$f":"'RAB roll forward'!J1283","v":0},{"$f":"'RAB roll forward'!K1283","v":0},{"$f":"'RAB roll forward'!L1283","v":0},{"$f":"'RAB roll forward'!M1283","v":0},{"$f":"'RAB roll forward'!N1283","v":0},{"$f":"'RAB roll forward'!O1283","v":0},{"$f":"'RAB roll forward'!P1283","v":0},{"$f":"'RAB roll forward'!Q1283","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1284","v":0},{"$f":"'RAB roll forward'!H1284","v":0},{"$f":"'RAB roll forward'!I1284","v":0},{"$f":"'RAB roll forward'!J1284","v":0},{"$f":"'RAB roll forward'!K1284","v":0},{"$f":"'RAB roll forward'!L1284","v":0},{"$f":"'RAB roll forward'!M1284","v":0},{"$f":"'RAB roll forward'!N1284","v":0},{"$f":"'RAB roll forward'!O1284","v":0},{"$f":"'RAB roll forward'!P1284","v":0},{"$f":"'RAB roll forward'!Q1284","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1285","v":0},{"$f":"'RAB roll forward'!H1285","v":0},{"$f":"'RAB roll forward'!I1285","v":0},{"$f":"'RAB roll forward'!J1285","v":0},{"$f":"'RAB roll forward'!K1285","v":0},{"$f":"'RAB roll forward'!L1285","v":0},{"$f":"'RAB roll forward'!M1285","v":0},{"$f":"'RAB roll forward'!N1285","v":0},{"$f":"'RAB roll forward'!O1285","v":0},{"$f":"'RAB roll forward'!P1285","v":0},{"$f":"'RAB roll forward'!Q1285","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1286","v":0},{"$f":"'RAB roll forward'!H1286","v":0},{"$f":"'RAB roll forward'!I1286","v":0},{"$f":"'RAB roll forward'!J1286","v":0},{"$f":"'RAB roll forward'!K1286","v":0},{"$f":"'RAB roll forward'!L1286","v":0},{"$f":"'RAB roll forward'!M1286","v":0},{"$f":"'RAB roll forward'!N1286","v":0},{"$f":"'RAB roll forward'!O1286","v":0},{"$f":"'RAB roll forward'!P1286","v":0},{"$f":"'RAB roll forward'!Q1286","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1287","v":0},{"$f":"'RAB roll forward'!H1287","v":0},{"$f":"'RAB roll forward'!I1287","v":0},{"$f":"'RAB roll forward'!J1287","v":0},{"$f":"'RAB roll forward'!K1287","v":0},{"$f":"'RAB roll forward'!L1287","v":0},{"$f":"'RAB roll forward'!M1287","v":0},{"$f":"'RAB roll forward'!N1287","v":0},{"$f":"'RAB roll forward'!O1287","v":0},{"$f":"'RAB roll forward'!P1287","v":0},{"$f":"'RAB roll forward'!Q1287","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1288","v":0},{"$f":"'RAB roll forward'!H1288","v":0},{"$f":"'RAB roll forward'!I1288","v":0},{"$f":"'RAB roll forward'!J1288","v":0},{"$f":"'RAB roll forward'!K1288","v":0},{"$f":"'RAB roll forward'!L1288","v":0},{"$f":"'RAB roll forward'!M1288","v":0},{"$f":"'RAB roll forward'!N1288","v":0},{"$f":"'RAB roll forward'!O1288","v":0},{"$f":"'RAB roll forward'!P1288","v":0},{"$f":"'RAB roll forward'!Q1288","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1289","v":0},{"$f":"'RAB roll forward'!H1289","v":0},{"$f":"'RAB roll forward'!I1289","v":0},{"$f":"'RAB roll forward'!J1289","v":0},{"$f":"'RAB roll forward'!K1289","v":0},{"$f":"'RAB roll forward'!L1289","v":0},{"$f":"'RAB roll forward'!M1289","v":0},{"$f":"'RAB roll forward'!N1289","v":0},{"$f":"'RAB roll forward'!O1289","v":0},{"$f":"'RAB roll forward'!P1289","v":0},{"$f":"'RAB roll forward'!Q1289","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1290","v":0},{"$f":"'RAB roll forward'!H1290","v":0},{"$f":"'RAB roll forward'!I1290","v":0},{"$f":"'RAB roll forward'!J1290","v":0},{"$f":"'RAB roll forward'!K1290","v":0},{"$f":"'RAB roll forward'!L1290","v":0},{"$f":"'RAB roll forward'!M1290","v":0},{"$f":"'RAB roll forward'!N1290","v":0},{"$f":"'RAB roll forward'!O1290","v":0},{"$f":"'RAB roll forward'!P1290","v":0},{"$f":"'RAB roll forward'!Q1290","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1291","v":0},{"$f":"'RAB roll forward'!H1291","v":0},{"$f":"'RAB roll forward'!I1291","v":0},{"$f":"'RAB roll forward'!J1291","v":0},{"$f":"'RAB roll forward'!K1291","v":0},{"$f":"'RAB roll forward'!L1291","v":0},{"$f":"'RAB roll forward'!M1291","v":0},{"$f":"'RAB roll forward'!N1291","v":0},{"$f":"'RAB roll forward'!O1291","v":0},{"$f":"'RAB roll forward'!P1291","v":0},{"$f":"'RAB roll forward'!Q1291","v":0}]
[]
[null,null,{"$f":"\"Nominal \"&'RFM input'!$G$397& \" Regulatory Depreciation\"","v":"Nominal Actual Regulatory Depreciation"},null,null,null,{"$f":"SUM(G688:G737)","v":-15},{"$f":"SUM(H688:H737)","v":-4.1779563944250171},6.3602473306432934,-29.870454451354171,-23.475304923721232,-25.310540421087797,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RAB roll forward'!G1294","v":-5},{"$f":"'RAB roll forward'!H1294","v":-9.8527092457483079},{"$f":"'RAB roll forward'!I1294","v":-6.2327274827350436},{"$f":"'RAB roll forward'!J1294","v":-21.03519107935038},{"$f":"'RAB roll forward'!K1294","v":-18.98905759338211},{"$f":"'RAB roll forward'!L1294","v":-20.196189809302023},{"$f":"'RAB roll forward'!M1294","v":0},{"$f":"'RAB roll forward'!N1294","v":0},{"$f":"'RAB roll forward'!O1294","v":0},{"$f":"'RAB roll forward'!P1294","v":0},{"$f":"'RAB roll forward'!Q1294","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RAB roll forward'!G1295","v":-5},{"$f":"'RAB roll forward'!H1295","v":-13.969891793321345},{"$f":"'RAB roll forward'!I1295","v":-11.432012064808507},{"$f":"'RAB roll forward'!J1295","v":-23.597980325909113},{"$f":"'RAB roll forward'!K1295","v":-22.278848024976945},{"$f":"'RAB roll forward'!L1295","v":-23.570211843295137},{"$f":"'RAB roll forward'!M1295","v":0},{"$f":"'RAB roll forward'!N1295","v":0},{"$f":"'RAB roll forward'!O1295","v":0},{"$f":"'RAB roll forward'!P1295","v":0},{"$f":"'RAB roll forward'!Q1295","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1296","v":-5},{"$f":"'RAB roll forward'!H1296","v":19.644644644644636},{"$f":"'RAB roll forward'!I1296","v":24.024986878186844},{"$f":"'RAB roll forward'!J1296","v":14.762716953905317},{"$f":"'RAB roll forward'!K1296","v":17.792600694637819},{"$f":"'RAB roll forward'!L1296","v":18.455861231509363},{"$f":"'RAB roll forward'!M1296","v":0},{"$f":"'RAB roll forward'!N1296","v":0},{"$f":"'RAB roll forward'!O1296","v":0},{"$f":"'RAB roll forward'!P1296","v":0},{"$f":"'RAB roll forward'!Q1296","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RAB roll forward'!G1297","v":0},{"$f":"'RAB roll forward'!H1297","v":0},{"$f":"'RAB roll forward'!I1297","v":0},{"$f":"'RAB roll forward'!J1297","v":0},{"$f":"'RAB roll forward'!K1297","v":0},{"$f":"'RAB roll forward'!L1297","v":0},{"$f":"'RAB roll forward'!M1297","v":0},{"$f":"'RAB roll forward'!N1297","v":0},{"$f":"'RAB roll forward'!O1297","v":0},{"$f":"'RAB roll forward'!P1297","v":0},{"$f":"'RAB roll forward'!Q1297","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RAB roll forward'!G1298","v":0},{"$f":"'RAB roll forward'!H1298","v":0},{"$f":"'RAB roll forward'!I1298","v":0},{"$f":"'RAB roll forward'!J1298","v":0},{"$f":"'RAB roll forward'!K1298","v":0},{"$f":"'RAB roll forward'!L1298","v":0},{"$f":"'RAB roll forward'!M1298","v":0},{"$f":"'RAB roll forward'!N1298","v":0},{"$f":"'RAB roll forward'!O1298","v":0},{"$f":"'RAB roll forward'!P1298","v":0},{"$f":"'RAB roll forward'!Q1298","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RAB roll forward'!G1299","v":0},{"$f":"'RAB roll forward'!H1299","v":0},{"$f":"'RAB roll forward'!I1299","v":0},{"$f":"'RAB roll forward'!J1299","v":0},{"$f":"'RAB roll forward'!K1299","v":0},{"$f":"'RAB roll forward'!L1299","v":0},{"$f":"'RAB roll forward'!M1299","v":0},{"$f":"'RAB roll forward'!N1299","v":0},{"$f":"'RAB roll forward'!O1299","v":0},{"$f":"'RAB roll forward'!P1299","v":0},{"$f":"'RAB roll forward'!Q1299","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RAB roll forward'!G1300","v":0},{"$f":"'RAB roll forward'!H1300","v":0},{"$f":"'RAB roll forward'!I1300","v":0},{"$f":"'RAB roll forward'!J1300","v":0},{"$f":"'RAB roll forward'!K1300","v":0},{"$f":"'RAB roll forward'!L1300","v":0},{"$f":"'RAB roll forward'!M1300","v":0},{"$f":"'RAB roll forward'!N1300","v":0},{"$f":"'RAB roll forward'!O1300","v":0},{"$f":"'RAB roll forward'!P1300","v":0},{"$f":"'RAB roll forward'!Q1300","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RAB roll forward'!G1301","v":0},{"$f":"'RAB roll forward'!H1301","v":0},{"$f":"'RAB roll forward'!I1301","v":0},{"$f":"'RAB roll forward'!J1301","v":0},{"$f":"'RAB roll forward'!K1301","v":0},{"$f":"'RAB roll forward'!L1301","v":0},{"$f":"'RAB roll forward'!M1301","v":0},{"$f":"'RAB roll forward'!N1301","v":0},{"$f":"'RAB roll forward'!O1301","v":0},{"$f":"'RAB roll forward'!P1301","v":0},{"$f":"'RAB roll forward'!Q1301","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G1302","v":0},{"$f":"'RAB roll forward'!H1302","v":0},{"$f":"'RAB roll forward'!I1302","v":0},{"$f":"'RAB roll forward'!J1302","v":0},{"$f":"'RAB roll forward'!K1302","v":0},{"$f":"'RAB roll forward'!L1302","v":0},{"$f":"'RAB roll forward'!M1302","v":0},{"$f":"'RAB roll forward'!N1302","v":0},{"$f":"'RAB roll forward'!O1302","v":0},{"$f":"'RAB roll forward'!P1302","v":0},{"$f":"'RAB roll forward'!Q1302","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G1303","v":0},{"$f":"'RAB roll forward'!H1303","v":0},{"$f":"'RAB roll forward'!I1303","v":0},{"$f":"'RAB roll forward'!J1303","v":0},{"$f":"'RAB roll forward'!K1303","v":0},{"$f":"'RAB roll forward'!L1303","v":0},{"$f":"'RAB roll forward'!M1303","v":0},{"$f":"'RAB roll forward'!N1303","v":0},{"$f":"'RAB roll forward'!O1303","v":0},{"$f":"'RAB roll forward'!P1303","v":0},{"$f":"'RAB roll forward'!Q1303","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G1304","v":0},{"$f":"'RAB roll forward'!H1304","v":0},{"$f":"'RAB roll forward'!I1304","v":0},{"$f":"'RAB roll forward'!J1304","v":0},{"$f":"'RAB roll forward'!K1304","v":0},{"$f":"'RAB roll forward'!L1304","v":0},{"$f":"'RAB roll forward'!M1304","v":0},{"$f":"'RAB roll forward'!N1304","v":0},{"$f":"'RAB roll forward'!O1304","v":0},{"$f":"'RAB roll forward'!P1304","v":0},{"$f":"'RAB roll forward'!Q1304","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G1305","v":0},{"$f":"'RAB roll forward'!H1305","v":0},{"$f":"'RAB roll forward'!I1305","v":0},{"$f":"'RAB roll forward'!J1305","v":0},{"$f":"'RAB roll forward'!K1305","v":0},{"$f":"'RAB roll forward'!L1305","v":0},{"$f":"'RAB roll forward'!M1305","v":0},{"$f":"'RAB roll forward'!N1305","v":0},{"$f":"'RAB roll forward'!O1305","v":0},{"$f":"'RAB roll forward'!P1305","v":0},{"$f":"'RAB roll forward'!Q1305","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G1306","v":0},{"$f":"'RAB roll forward'!H1306","v":0},{"$f":"'RAB roll forward'!I1306","v":0},{"$f":"'RAB roll forward'!J1306","v":0},{"$f":"'RAB roll forward'!K1306","v":0},{"$f":"'RAB roll forward'!L1306","v":0},{"$f":"'RAB roll forward'!M1306","v":0},{"$f":"'RAB roll forward'!N1306","v":0},{"$f":"'RAB roll forward'!O1306","v":0},{"$f":"'RAB roll forward'!P1306","v":0},{"$f":"'RAB roll forward'!Q1306","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G1307","v":0},{"$f":"'RAB roll forward'!H1307","v":0},{"$f":"'RAB roll forward'!I1307","v":0},{"$f":"'RAB roll forward'!J1307","v":0},{"$f":"'RAB roll forward'!K1307","v":0},{"$f":"'RAB roll forward'!L1307","v":0},{"$f":"'RAB roll forward'!M1307","v":0},{"$f":"'RAB roll forward'!N1307","v":0},{"$f":"'RAB roll forward'!O1307","v":0},{"$f":"'RAB roll forward'!P1307","v":0},{"$f":"'RAB roll forward'!Q1307","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G1308","v":0},{"$f":"'RAB roll forward'!H1308","v":0},{"$f":"'RAB roll forward'!I1308","v":0},{"$f":"'RAB roll forward'!J1308","v":0},{"$f":"'RAB roll forward'!K1308","v":0},{"$f":"'RAB roll forward'!L1308","v":0},{"$f":"'RAB roll forward'!M1308","v":0},{"$f":"'RAB roll forward'!N1308","v":0},{"$f":"'RAB roll forward'!O1308","v":0},{"$f":"'RAB roll forward'!P1308","v":0},{"$f":"'RAB roll forward'!Q1308","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1309","v":0},{"$f":"'RAB roll forward'!H1309","v":0},{"$f":"'RAB roll forward'!I1309","v":0},{"$f":"'RAB roll forward'!J1309","v":0},{"$f":"'RAB roll forward'!K1309","v":0},{"$f":"'RAB roll forward'!L1309","v":0},{"$f":"'RAB roll forward'!M1309","v":0},{"$f":"'RAB roll forward'!N1309","v":0},{"$f":"'RAB roll forward'!O1309","v":0},{"$f":"'RAB roll forward'!P1309","v":0},{"$f":"'RAB roll forward'!Q1309","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1310","v":0},{"$f":"'RAB roll forward'!H1310","v":0},{"$f":"'RAB roll forward'!I1310","v":0},{"$f":"'RAB roll forward'!J1310","v":0},{"$f":"'RAB roll forward'!K1310","v":0},{"$f":"'RAB roll forward'!L1310","v":0},{"$f":"'RAB roll forward'!M1310","v":0},{"$f":"'RAB roll forward'!N1310","v":0},{"$f":"'RAB roll forward'!O1310","v":0},{"$f":"'RAB roll forward'!P1310","v":0},{"$f":"'RAB roll forward'!Q1310","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1311","v":0},{"$f":"'RAB roll forward'!H1311","v":0},{"$f":"'RAB roll forward'!I1311","v":0},{"$f":"'RAB roll forward'!J1311","v":0},{"$f":"'RAB roll forward'!K1311","v":0},{"$f":"'RAB roll forward'!L1311","v":0},{"$f":"'RAB roll forward'!M1311","v":0},{"$f":"'RAB roll forward'!N1311","v":0},{"$f":"'RAB roll forward'!O1311","v":0},{"$f":"'RAB roll forward'!P1311","v":0},{"$f":"'RAB roll forward'!Q1311","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1312","v":0},{"$f":"'RAB roll forward'!H1312","v":0},{"$f":"'RAB roll forward'!I1312","v":0},{"$f":"'RAB roll forward'!J1312","v":0},{"$f":"'RAB roll forward'!K1312","v":0},{"$f":"'RAB roll forward'!L1312","v":0},{"$f":"'RAB roll forward'!M1312","v":0},{"$f":"'RAB roll forward'!N1312","v":0},{"$f":"'RAB roll forward'!O1312","v":0},{"$f":"'RAB roll forward'!P1312","v":0},{"$f":"'RAB roll forward'!Q1312","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1313","v":0},{"$f":"'RAB roll forward'!H1313","v":0},{"$f":"'RAB roll forward'!I1313","v":0},{"$f":"'RAB roll forward'!J1313","v":0},{"$f":"'RAB roll forward'!K1313","v":0},{"$f":"'RAB roll forward'!L1313","v":0},{"$f":"'RAB roll forward'!M1313","v":0},{"$f":"'RAB roll forward'!N1313","v":0},{"$f":"'RAB roll forward'!O1313","v":0},{"$f":"'RAB roll forward'!P1313","v":0},{"$f":"'RAB roll forward'!Q1313","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1314","v":0},{"$f":"'RAB roll forward'!H1314","v":0},{"$f":"'RAB roll forward'!I1314","v":0},{"$f":"'RAB roll forward'!J1314","v":0},{"$f":"'RAB roll forward'!K1314","v":0},{"$f":"'RAB roll forward'!L1314","v":0},{"$f":"'RAB roll forward'!M1314","v":0},{"$f":"'RAB roll forward'!N1314","v":0},{"$f":"'RAB roll forward'!O1314","v":0},{"$f":"'RAB roll forward'!P1314","v":0},{"$f":"'RAB roll forward'!Q1314","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1315","v":0},{"$f":"'RAB roll forward'!H1315","v":0},{"$f":"'RAB roll forward'!I1315","v":0},{"$f":"'RAB roll forward'!J1315","v":0},{"$f":"'RAB roll forward'!K1315","v":0},{"$f":"'RAB roll forward'!L1315","v":0},{"$f":"'RAB roll forward'!M1315","v":0},{"$f":"'RAB roll forward'!N1315","v":0},{"$f":"'RAB roll forward'!O1315","v":0},{"$f":"'RAB roll forward'!P1315","v":0},{"$f":"'RAB roll forward'!Q1315","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1316","v":0},{"$f":"'RAB roll forward'!H1316","v":0},{"$f":"'RAB roll forward'!I1316","v":0},{"$f":"'RAB roll forward'!J1316","v":0},{"$f":"'RAB roll forward'!K1316","v":0},{"$f":"'RAB roll forward'!L1316","v":0},{"$f":"'RAB roll forward'!M1316","v":0},{"$f":"'RAB roll forward'!N1316","v":0},{"$f":"'RAB roll forward'!O1316","v":0},{"$f":"'RAB roll forward'!P1316","v":0},{"$f":"'RAB roll forward'!Q1316","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1317","v":0},{"$f":"'RAB roll forward'!H1317","v":0},{"$f":"'RAB roll forward'!I1317","v":0},{"$f":"'RAB roll forward'!J1317","v":0},{"$f":"'RAB roll forward'!K1317","v":0},{"$f":"'RAB roll forward'!L1317","v":0},{"$f":"'RAB roll forward'!M1317","v":0},{"$f":"'RAB roll forward'!N1317","v":0},{"$f":"'RAB roll forward'!O1317","v":0},{"$f":"'RAB roll forward'!P1317","v":0},{"$f":"'RAB roll forward'!Q1317","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1318","v":0},{"$f":"'RAB roll forward'!H1318","v":0},{"$f":"'RAB roll forward'!I1318","v":0},{"$f":"'RAB roll forward'!J1318","v":0},{"$f":"'RAB roll forward'!K1318","v":0},{"$f":"'RAB roll forward'!L1318","v":0},{"$f":"'RAB roll forward'!M1318","v":0},{"$f":"'RAB roll forward'!N1318","v":0},{"$f":"'RAB roll forward'!O1318","v":0},{"$f":"'RAB roll forward'!P1318","v":0},{"$f":"'RAB roll forward'!Q1318","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1319","v":0},{"$f":"'RAB roll forward'!H1319","v":0},{"$f":"'RAB roll forward'!I1319","v":0},{"$f":"'RAB roll forward'!J1319","v":0},{"$f":"'RAB roll forward'!K1319","v":0},{"$f":"'RAB roll forward'!L1319","v":0},{"$f":"'RAB roll forward'!M1319","v":0},{"$f":"'RAB roll forward'!N1319","v":0},{"$f":"'RAB roll forward'!O1319","v":0},{"$f":"'RAB roll forward'!P1319","v":0},{"$f":"'RAB roll forward'!Q1319","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1320","v":0},{"$f":"'RAB roll forward'!H1320","v":0},{"$f":"'RAB roll forward'!I1320","v":0},{"$f":"'RAB roll forward'!J1320","v":0},{"$f":"'RAB roll forward'!K1320","v":0},{"$f":"'RAB roll forward'!L1320","v":0},{"$f":"'RAB roll forward'!M1320","v":0},{"$f":"'RAB roll forward'!N1320","v":0},{"$f":"'RAB roll forward'!O1320","v":0},{"$f":"'RAB roll forward'!P1320","v":0},{"$f":"'RAB roll forward'!Q1320","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1321","v":0},{"$f":"'RAB roll forward'!H1321","v":0},{"$f":"'RAB roll forward'!I1321","v":0},{"$f":"'RAB roll forward'!J1321","v":0},{"$f":"'RAB roll forward'!K1321","v":0},{"$f":"'RAB roll forward'!L1321","v":0},{"$f":"'RAB roll forward'!M1321","v":0},{"$f":"'RAB roll forward'!N1321","v":0},{"$f":"'RAB roll forward'!O1321","v":0},{"$f":"'RAB roll forward'!P1321","v":0},{"$f":"'RAB roll forward'!Q1321","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1322","v":0},{"$f":"'RAB roll forward'!H1322","v":0},{"$f":"'RAB roll forward'!I1322","v":0},{"$f":"'RAB roll forward'!J1322","v":0},{"$f":"'RAB roll forward'!K1322","v":0},{"$f":"'RAB roll forward'!L1322","v":0},{"$f":"'RAB roll forward'!M1322","v":0},{"$f":"'RAB roll forward'!N1322","v":0},{"$f":"'RAB roll forward'!O1322","v":0},{"$f":"'RAB roll forward'!P1322","v":0},{"$f":"'RAB roll forward'!Q1322","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1323","v":0},{"$f":"'RAB roll forward'!H1323","v":0},{"$f":"'RAB roll forward'!I1323","v":0},{"$f":"'RAB roll forward'!J1323","v":0},{"$f":"'RAB roll forward'!K1323","v":0},{"$f":"'RAB roll forward'!L1323","v":0},{"$f":"'RAB roll forward'!M1323","v":0},{"$f":"'RAB roll forward'!N1323","v":0},{"$f":"'RAB roll forward'!O1323","v":0},{"$f":"'RAB roll forward'!P1323","v":0},{"$f":"'RAB roll forward'!Q1323","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1324","v":0},{"$f":"'RAB roll forward'!H1324","v":0},{"$f":"'RAB roll forward'!I1324","v":0},{"$f":"'RAB roll forward'!J1324","v":0},{"$f":"'RAB roll forward'!K1324","v":0},{"$f":"'RAB roll forward'!L1324","v":0},{"$f":"'RAB roll forward'!M1324","v":0},{"$f":"'RAB roll forward'!N1324","v":0},{"$f":"'RAB roll forward'!O1324","v":0},{"$f":"'RAB roll forward'!P1324","v":0},{"$f":"'RAB roll forward'!Q1324","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1325","v":0},{"$f":"'RAB roll forward'!H1325","v":0},{"$f":"'RAB roll forward'!I1325","v":0},{"$f":"'RAB roll forward'!J1325","v":0},{"$f":"'RAB roll forward'!K1325","v":0},{"$f":"'RAB roll forward'!L1325","v":0},{"$f":"'RAB roll forward'!M1325","v":0},{"$f":"'RAB roll forward'!N1325","v":0},{"$f":"'RAB roll forward'!O1325","v":0},{"$f":"'RAB roll forward'!P1325","v":0},{"$f":"'RAB roll forward'!Q1325","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1326","v":0},{"$f":"'RAB roll forward'!H1326","v":0},{"$f":"'RAB roll forward'!I1326","v":0},{"$f":"'RAB roll forward'!J1326","v":0},{"$f":"'RAB roll forward'!K1326","v":0},{"$f":"'RAB roll forward'!L1326","v":0},{"$f":"'RAB roll forward'!M1326","v":0},{"$f":"'RAB roll forward'!N1326","v":0},{"$f":"'RAB roll forward'!O1326","v":0},{"$f":"'RAB roll forward'!P1326","v":0},{"$f":"'RAB roll forward'!Q1326","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1327","v":0},{"$f":"'RAB roll forward'!H1327","v":0},{"$f":"'RAB roll forward'!I1327","v":0},{"$f":"'RAB roll forward'!J1327","v":0},{"$f":"'RAB roll forward'!K1327","v":0},{"$f":"'RAB roll forward'!L1327","v":0},{"$f":"'RAB roll forward'!M1327","v":0},{"$f":"'RAB roll forward'!N1327","v":0},{"$f":"'RAB roll forward'!O1327","v":0},{"$f":"'RAB roll forward'!P1327","v":0},{"$f":"'RAB roll forward'!Q1327","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1328","v":0},{"$f":"'RAB roll forward'!H1328","v":0},{"$f":"'RAB roll forward'!I1328","v":0},{"$f":"'RAB roll forward'!J1328","v":0},{"$f":"'RAB roll forward'!K1328","v":0},{"$f":"'RAB roll forward'!L1328","v":0},{"$f":"'RAB roll forward'!M1328","v":0},{"$f":"'RAB roll forward'!N1328","v":0},{"$f":"'RAB roll forward'!O1328","v":0},{"$f":"'RAB roll forward'!P1328","v":0},{"$f":"'RAB roll forward'!Q1328","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1329","v":0},{"$f":"'RAB roll forward'!H1329","v":0},{"$f":"'RAB roll forward'!I1329","v":0},{"$f":"'RAB roll forward'!J1329","v":0},{"$f":"'RAB roll forward'!K1329","v":0},{"$f":"'RAB roll forward'!L1329","v":0},{"$f":"'RAB roll forward'!M1329","v":0},{"$f":"'RAB roll forward'!N1329","v":0},{"$f":"'RAB roll forward'!O1329","v":0},{"$f":"'RAB roll forward'!P1329","v":0},{"$f":"'RAB roll forward'!Q1329","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1330","v":0},{"$f":"'RAB roll forward'!H1330","v":0},{"$f":"'RAB roll forward'!I1330","v":0},{"$f":"'RAB roll forward'!J1330","v":0},{"$f":"'RAB roll forward'!K1330","v":0},{"$f":"'RAB roll forward'!L1330","v":0},{"$f":"'RAB roll forward'!M1330","v":0},{"$f":"'RAB roll forward'!N1330","v":0},{"$f":"'RAB roll forward'!O1330","v":0},{"$f":"'RAB roll forward'!P1330","v":0},{"$f":"'RAB roll forward'!Q1330","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1331","v":0},{"$f":"'RAB roll forward'!H1331","v":0},{"$f":"'RAB roll forward'!I1331","v":0},{"$f":"'RAB roll forward'!J1331","v":0},{"$f":"'RAB roll forward'!K1331","v":0},{"$f":"'RAB roll forward'!L1331","v":0},{"$f":"'RAB roll forward'!M1331","v":0},{"$f":"'RAB roll forward'!N1331","v":0},{"$f":"'RAB roll forward'!O1331","v":0},{"$f":"'RAB roll forward'!P1331","v":0},{"$f":"'RAB roll forward'!Q1331","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1332","v":0},{"$f":"'RAB roll forward'!H1332","v":0},{"$f":"'RAB roll forward'!I1332","v":0},{"$f":"'RAB roll forward'!J1332","v":0},{"$f":"'RAB roll forward'!K1332","v":0},{"$f":"'RAB roll forward'!L1332","v":0},{"$f":"'RAB roll forward'!M1332","v":0},{"$f":"'RAB roll forward'!N1332","v":0},{"$f":"'RAB roll forward'!O1332","v":0},{"$f":"'RAB roll forward'!P1332","v":0},{"$f":"'RAB roll forward'!Q1332","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1333","v":0},{"$f":"'RAB roll forward'!H1333","v":0},{"$f":"'RAB roll forward'!I1333","v":0},{"$f":"'RAB roll forward'!J1333","v":0},{"$f":"'RAB roll forward'!K1333","v":0},{"$f":"'RAB roll forward'!L1333","v":0},{"$f":"'RAB roll forward'!M1333","v":0},{"$f":"'RAB roll forward'!N1333","v":0},{"$f":"'RAB roll forward'!O1333","v":0},{"$f":"'RAB roll forward'!P1333","v":0},{"$f":"'RAB roll forward'!Q1333","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1334","v":0},{"$f":"'RAB roll forward'!H1334","v":0},{"$f":"'RAB roll forward'!I1334","v":0},{"$f":"'RAB roll forward'!J1334","v":0},{"$f":"'RAB roll forward'!K1334","v":0},{"$f":"'RAB roll forward'!L1334","v":0},{"$f":"'RAB roll forward'!M1334","v":0},{"$f":"'RAB roll forward'!N1334","v":0},{"$f":"'RAB roll forward'!O1334","v":0},{"$f":"'RAB roll forward'!P1334","v":0},{"$f":"'RAB roll forward'!Q1334","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1335","v":0},{"$f":"'RAB roll forward'!H1335","v":0},{"$f":"'RAB roll forward'!I1335","v":0},{"$f":"'RAB roll forward'!J1335","v":0},{"$f":"'RAB roll forward'!K1335","v":0},{"$f":"'RAB roll forward'!L1335","v":0},{"$f":"'RAB roll forward'!M1335","v":0},{"$f":"'RAB roll forward'!N1335","v":0},{"$f":"'RAB roll forward'!O1335","v":0},{"$f":"'RAB roll forward'!P1335","v":0},{"$f":"'RAB roll forward'!Q1335","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1336","v":0},{"$f":"'RAB roll forward'!H1336","v":0},{"$f":"'RAB roll forward'!I1336","v":0},{"$f":"'RAB roll forward'!J1336","v":0},{"$f":"'RAB roll forward'!K1336","v":0},{"$f":"'RAB roll forward'!L1336","v":0},{"$f":"'RAB roll forward'!M1336","v":0},{"$f":"'RAB roll forward'!N1336","v":0},{"$f":"'RAB roll forward'!O1336","v":0},{"$f":"'RAB roll forward'!P1336","v":0},{"$f":"'RAB roll forward'!Q1336","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1337","v":0},{"$f":"'RAB roll forward'!H1337","v":0},{"$f":"'RAB roll forward'!I1337","v":0},{"$f":"'RAB roll forward'!J1337","v":0},{"$f":"'RAB roll forward'!K1337","v":0},{"$f":"'RAB roll forward'!L1337","v":0},{"$f":"'RAB roll forward'!M1337","v":0},{"$f":"'RAB roll forward'!N1337","v":0},{"$f":"'RAB roll forward'!O1337","v":0},{"$f":"'RAB roll forward'!P1337","v":0},{"$f":"'RAB roll forward'!Q1337","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1338","v":0},{"$f":"'RAB roll forward'!H1338","v":0},{"$f":"'RAB roll forward'!I1338","v":0},{"$f":"'RAB roll forward'!J1338","v":0},{"$f":"'RAB roll forward'!K1338","v":0},{"$f":"'RAB roll forward'!L1338","v":0},{"$f":"'RAB roll forward'!M1338","v":0},{"$f":"'RAB roll forward'!N1338","v":0},{"$f":"'RAB roll forward'!O1338","v":0},{"$f":"'RAB roll forward'!P1338","v":0},{"$f":"'RAB roll forward'!Q1338","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1339","v":0},{"$f":"'RAB roll forward'!H1339","v":0},{"$f":"'RAB roll forward'!I1339","v":0},{"$f":"'RAB roll forward'!J1339","v":0},{"$f":"'RAB roll forward'!K1339","v":0},{"$f":"'RAB roll forward'!L1339","v":0},{"$f":"'RAB roll forward'!M1339","v":0},{"$f":"'RAB roll forward'!N1339","v":0},{"$f":"'RAB roll forward'!O1339","v":0},{"$f":"'RAB roll forward'!P1339","v":0},{"$f":"'RAB roll forward'!Q1339","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1340","v":0},{"$f":"'RAB roll forward'!H1340","v":0},{"$f":"'RAB roll forward'!I1340","v":0},{"$f":"'RAB roll forward'!J1340","v":0},{"$f":"'RAB roll forward'!K1340","v":0},{"$f":"'RAB roll forward'!L1340","v":0},{"$f":"'RAB roll forward'!M1340","v":0},{"$f":"'RAB roll forward'!N1340","v":0},{"$f":"'RAB roll forward'!O1340","v":0},{"$f":"'RAB roll forward'!P1340","v":0},{"$f":"'RAB roll forward'!Q1340","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1341","v":0},{"$f":"'RAB roll forward'!H1341","v":0},{"$f":"'RAB roll forward'!I1341","v":0},{"$f":"'RAB roll forward'!J1341","v":0},{"$f":"'RAB roll forward'!K1341","v":0},{"$f":"'RAB roll forward'!L1341","v":0},{"$f":"'RAB roll forward'!M1341","v":0},{"$f":"'RAB roll forward'!N1341","v":0},{"$f":"'RAB roll forward'!O1341","v":0},{"$f":"'RAB roll forward'!P1341","v":0},{"$f":"'RAB roll forward'!Q1341","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1342","v":0},{"$f":"'RAB roll forward'!H1342","v":0},{"$f":"'RAB roll forward'!I1342","v":0},{"$f":"'RAB roll forward'!J1342","v":0},{"$f":"'RAB roll forward'!K1342","v":0},{"$f":"'RAB roll forward'!L1342","v":0},{"$f":"'RAB roll forward'!M1342","v":0},{"$f":"'RAB roll forward'!N1342","v":0},{"$f":"'RAB roll forward'!O1342","v":0},{"$f":"'RAB roll forward'!P1342","v":0},{"$f":"'RAB roll forward'!Q1342","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1343","v":0},{"$f":"'RAB roll forward'!H1343","v":0},{"$f":"'RAB roll forward'!I1343","v":0},{"$f":"'RAB roll forward'!J1343","v":0},{"$f":"'RAB roll forward'!K1343","v":0},{"$f":"'RAB roll forward'!L1343","v":0},{"$f":"'RAB roll forward'!M1343","v":0},{"$f":"'RAB roll forward'!N1343","v":0},{"$f":"'RAB roll forward'!O1343","v":0},{"$f":"'RAB roll forward'!P1343","v":0},{"$f":"'RAB roll forward'!Q1343","v":0}]
[]
[null,null,"Nominal Difference in Final Year Capex",null,null,null,{"$f":"SUM(G740:G789)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RAB roll forward'!G1346","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RAB roll forward'!G1347","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1348","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RAB roll forward'!G1349","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RAB roll forward'!G1350","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RAB roll forward'!G1351","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RAB roll forward'!G1352","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RAB roll forward'!G1353","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G1354","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G1355","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G1356","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G1357","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G1358","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G1359","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G1360","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1361","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1362","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1363","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1364","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1365","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1366","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1367","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1368","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1369","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1370","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1371","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1372","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1373","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1374","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1375","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1376","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1377","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1378","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1379","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1380","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1381","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1382","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1383","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1384","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1385","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1386","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1387","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1388","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1389","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1390","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1391","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1392","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1393","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1394","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1395","v":0}]
[]
[null,null,"Nominal Return on Difference in Final Year Capex",null,null,null,{"$f":"SUM(G792:G841)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RAB roll forward'!G1398","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RAB roll forward'!G1399","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1400","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RAB roll forward'!G1401","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RAB roll forward'!G1402","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RAB roll forward'!G1403","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RAB roll forward'!G1404","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RAB roll forward'!G1405","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G1406","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G1407","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G1408","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G1409","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G1410","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G1411","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G1412","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1413","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1414","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1415","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1416","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1417","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1418","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1419","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1420","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1421","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1422","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1423","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1424","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1425","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1426","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1427","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1428","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1429","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1430","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1431","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1432","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1433","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1434","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1435","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1436","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1437","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1438","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1439","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1440","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1441","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1442","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1443","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1444","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1445","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1446","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1447","v":0}]
[]
[null,null,"Nominal Other Final Year Adjustments",null,null,null,{"$f":"SUM(G844:G893)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"'RAB roll forward'!G1450","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"'RAB roll forward'!G1451","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"'RAB roll forward'!G1452","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,{"$f":"'RAB roll forward'!G1453","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,{"$f":"'RAB roll forward'!G1454","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,{"$f":"'RAB roll forward'!G1455","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'RAB roll forward'!G1456","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'RAB roll forward'!G1457","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'RAB roll forward'!G1458","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'RAB roll forward'!G1459","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'RAB roll forward'!G1460","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'RAB roll forward'!G1461","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'RAB roll forward'!G1462","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'RAB roll forward'!G1463","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'RAB roll forward'!G1464","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'RAB roll forward'!G1465","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'RAB roll forward'!G1466","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'RAB roll forward'!G1467","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'RAB roll forward'!G1468","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'RAB roll forward'!G1469","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'RAB roll forward'!G1470","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'RAB roll forward'!G1471","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'RAB roll forward'!G1472","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'RAB roll forward'!G1473","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'RAB roll forward'!G1474","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'RAB roll forward'!G1475","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'RAB roll forward'!G1476","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'RAB roll forward'!G1477","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'RAB roll forward'!G1478","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'RAB roll forward'!G1479","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"'RAB roll forward'!G1480","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,{"$f":"'RAB roll forward'!G1481","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,{"$f":"'RAB roll forward'!G1482","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,{"$f":"'RAB roll forward'!G1483","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,{"$f":"'RAB roll forward'!G1484","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,{"$f":"'RAB roll forward'!G1485","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,{"$f":"'RAB roll forward'!G1486","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,{"$f":"'RAB roll forward'!G1487","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,{"$f":"'RAB roll forward'!G1488","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,{"$f":"'RAB roll forward'!G1489","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,{"$f":"'RAB roll forward'!G1490","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,{"$f":"'RAB roll forward'!G1491","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,{"$f":"'RAB roll forward'!G1492","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,{"$f":"'RAB roll forward'!G1493","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,{"$f":"'RAB roll forward'!G1494","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,{"$f":"'RAB roll forward'!G1495","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,{"$f":"'RAB roll forward'!G1496","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,{"$f":"'RAB roll forward'!G1497","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,{"$f":"'RAB roll forward'!G1498","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,{"$f":"'RAB roll forward'!G1499","v":0}]
[]
[null,null,"Interim Closing Regulatory Asset Base – As Commissioned"]
[]
[null,null,"Interim Closing Regulatory Asset Base",null,null,null,{"$f":"SUM(G898:G947)","v":2795},{"$f":"SUM(H898:H947)","v":2825.7473894131654},2867.1056835643099,2872.0265919965468,2883.3909196770883,2892.920011860263,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"G584+G636+G688+G740+G792+G844","v":1115},{"$f":"H584+H636+H688","v":1115.419451285896},1119.4802669856613,{"$f":"IF(COUNT($H898:I898)>='RFM input'!$AA$7,0, J584+J636+J688)","v":1108.6778296956024},{"$f":"IF(COUNT($H898:J898)>='RFM input'!$AA$7,0, K584+K636+K688)","v":1099.9357228681799},{"$f":"IF(COUNT($H898:K898)>='RFM input'!$AA$7,0, L584+L636+L688)","v":1089.9864838248375},{"$f":"IF(COUNT($H898:L898)>='RFM input'!$AA$7,0, M584+M636+M688)","v":0},{"$f":"IF(COUNT($H898:M898)>='RFM input'!$AA$7,0, N584+N636+N688)","v":0},{"$f":"IF(COUNT($H898:N898)>='RFM input'!$AA$7,0, O584+O636+O688)","v":0},{"$f":"IF(COUNT($H898:O898)>='RFM input'!$AA$7,0, P584+P636+P688)","v":0},{"$f":"IF(COUNT($H898:P898)>='RFM input'!$AA$7,0, Q584+Q636+Q688)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"G585+G637+G689+G741+G793","v":895},890.27505268515847,888.10722948460023,{"$f":"IF(COUNT($H899:I899)>='RFM input'!$AA$7,0, J585+J637+J689)","v":873.71872756905339},{"$f":"IF(COUNT($H899:J899)>='RFM input'!$AA$7,0, K585+K637+K689)","v":860.66213523344015},{"$f":"IF(COUNT($H899:K899)>='RFM input'!$AA$7,0, L585+L637+L689)","v":846.31417907950868},{"$f":"IF(COUNT($H899:L899)>='RFM input'!$AA$7,0, M585+M637+M689)","v":0},{"$f":"IF(COUNT($H899:M899)>='RFM input'!$AA$7,0, N585+N637+N689)","v":0},{"$f":"IF(COUNT($H899:N899)>='RFM input'!$AA$7,0, O585+O637+O689)","v":0},{"$f":"IF(COUNT($H899:O899)>='RFM input'!$AA$7,0, P585+P637+P689)","v":0},{"$f":"IF(COUNT($H899:P899)>='RFM input'!$AA$7,0, Q585+Q637+Q689)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,785,820.05288544211101,859.51818709404836,{"$f":"IF(COUNT($H900:I900)>='RFM input'!$AA$7,0, J586+J638+J690)","v":889.63003473189087},{"$f":"IF(COUNT($H900:J900)>='RFM input'!$AA$7,0, K586+K638+K690)","v":922.79306157546807},{"$f":"IF(COUNT($H900:K900)>='RFM input'!$AA$7,0, L586+L638+L690)","v":956.61934895591685},{"$f":"IF(COUNT($H900:L900)>='RFM input'!$AA$7,0, M586+M638+M690)","v":0},{"$f":"IF(COUNT($H900:M900)>='RFM input'!$AA$7,0, N586+N638+N690)","v":0},{"$f":"IF(COUNT($H900:N900)>='RFM input'!$AA$7,0, O586+O638+O690)","v":0},{"$f":"IF(COUNT($H900:O900)>='RFM input'!$AA$7,0, P586+P638+P690)","v":0},{"$f":"IF(COUNT($H900:P900)>='RFM input'!$AA$7,0, Q586+Q638+Q690)","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H901:I901)>='RFM input'!$AA$7,0, J587+J639+J691)","v":0},{"$f":"IF(COUNT($H901:J901)>='RFM input'!$AA$7,0, K587+K639+K691)","v":0},{"$f":"IF(COUNT($H901:K901)>='RFM input'!$AA$7,0, L587+L639+L691)","v":0},{"$f":"IF(COUNT($H901:L901)>='RFM input'!$AA$7,0, M587+M639+M691)","v":0},{"$f":"IF(COUNT($H901:M901)>='RFM input'!$AA$7,0, N587+N639+N691)","v":0},{"$f":"IF(COUNT($H901:N901)>='RFM input'!$AA$7,0, O587+O639+O691)","v":0},{"$f":"IF(COUNT($H901:O901)>='RFM input'!$AA$7,0, P587+P639+P691)","v":0},{"$f":"IF(COUNT($H901:P901)>='RFM input'!$AA$7,0, Q587+Q639+Q691)","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H902:I902)>='RFM input'!$AA$7,0, J588+J640+J692)","v":0},{"$f":"IF(COUNT($H902:J902)>='RFM input'!$AA$7,0, K588+K640+K692)","v":0},{"$f":"IF(COUNT($H902:K902)>='RFM input'!$AA$7,0, L588+L640+L692)","v":0},{"$f":"IF(COUNT($H902:L902)>='RFM input'!$AA$7,0, M588+M640+M692)","v":0},{"$f":"IF(COUNT($H902:M902)>='RFM input'!$AA$7,0, N588+N640+N692)","v":0},{"$f":"IF(COUNT($H902:N902)>='RFM input'!$AA$7,0, O588+O640+O692)","v":0},{"$f":"IF(COUNT($H902:O902)>='RFM input'!$AA$7,0, P588+P640+P692)","v":0},{"$f":"IF(COUNT($H902:P902)>='RFM input'!$AA$7,0, Q588+Q640+Q692)","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H903:I903)>='RFM input'!$AA$7,0, J589+J641+J693)","v":0},{"$f":"IF(COUNT($H903:J903)>='RFM input'!$AA$7,0, K589+K641+K693)","v":0},{"$f":"IF(COUNT($H903:K903)>='RFM input'!$AA$7,0, L589+L641+L693)","v":0},{"$f":"IF(COUNT($H903:L903)>='RFM input'!$AA$7,0, M589+M641+M693)","v":0},{"$f":"IF(COUNT($H903:M903)>='RFM input'!$AA$7,0, N589+N641+N693)","v":0},{"$f":"IF(COUNT($H903:N903)>='RFM input'!$AA$7,0, O589+O641+O693)","v":0},{"$f":"IF(COUNT($H903:O903)>='RFM input'!$AA$7,0, P589+P641+P693)","v":0},{"$f":"IF(COUNT($H903:P903)>='RFM input'!$AA$7,0, Q589+Q641+Q693)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H904:I904)>='RFM input'!$AA$7,0, J590+J642+J694)","v":0},{"$f":"IF(COUNT($H904:J904)>='RFM input'!$AA$7,0, K590+K642+K694)","v":0},{"$f":"IF(COUNT($H904:K904)>='RFM input'!$AA$7,0, L590+L642+L694)","v":0},{"$f":"IF(COUNT($H904:L904)>='RFM input'!$AA$7,0, M590+M642+M694)","v":0},{"$f":"IF(COUNT($H904:M904)>='RFM input'!$AA$7,0, N590+N642+N694)","v":0},{"$f":"IF(COUNT($H904:N904)>='RFM input'!$AA$7,0, O590+O642+O694)","v":0},{"$f":"IF(COUNT($H904:O904)>='RFM input'!$AA$7,0, P590+P642+P694)","v":0},{"$f":"IF(COUNT($H904:P904)>='RFM input'!$AA$7,0, Q590+Q642+Q694)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H905:I905)>='RFM input'!$AA$7,0, J591+J643+J695)","v":0},{"$f":"IF(COUNT($H905:J905)>='RFM input'!$AA$7,0, K591+K643+K695)","v":0},{"$f":"IF(COUNT($H905:K905)>='RFM input'!$AA$7,0, L591+L643+L695)","v":0},{"$f":"IF(COUNT($H905:L905)>='RFM input'!$AA$7,0, M591+M643+M695)","v":0},{"$f":"IF(COUNT($H905:M905)>='RFM input'!$AA$7,0, N591+N643+N695)","v":0},{"$f":"IF(COUNT($H905:N905)>='RFM input'!$AA$7,0, O591+O643+O695)","v":0},{"$f":"IF(COUNT($H905:O905)>='RFM input'!$AA$7,0, P591+P643+P695)","v":0},{"$f":"IF(COUNT($H905:P905)>='RFM input'!$AA$7,0, Q591+Q643+Q695)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H906:I906)>='RFM input'!$AA$7,0, J592+J644+J696)","v":0},{"$f":"IF(COUNT($H906:J906)>='RFM input'!$AA$7,0, K592+K644+K696)","v":0},{"$f":"IF(COUNT($H906:K906)>='RFM input'!$AA$7,0, L592+L644+L696)","v":0},{"$f":"IF(COUNT($H906:L906)>='RFM input'!$AA$7,0, M592+M644+M696)","v":0},{"$f":"IF(COUNT($H906:M906)>='RFM input'!$AA$7,0, N592+N644+N696)","v":0},{"$f":"IF(COUNT($H906:N906)>='RFM input'!$AA$7,0, O592+O644+O696)","v":0},{"$f":"IF(COUNT($H906:O906)>='RFM input'!$AA$7,0, P592+P644+P696)","v":0},{"$f":"IF(COUNT($H906:P906)>='RFM input'!$AA$7,0, Q592+Q644+Q696)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H907:I907)>='RFM input'!$AA$7,0, J593+J645+J697)","v":0},{"$f":"IF(COUNT($H907:J907)>='RFM input'!$AA$7,0, K593+K645+K697)","v":0},{"$f":"IF(COUNT($H907:K907)>='RFM input'!$AA$7,0, L593+L645+L697)","v":0},{"$f":"IF(COUNT($H907:L907)>='RFM input'!$AA$7,0, M593+M645+M697)","v":0},{"$f":"IF(COUNT($H907:M907)>='RFM input'!$AA$7,0, N593+N645+N697)","v":0},{"$f":"IF(COUNT($H907:N907)>='RFM input'!$AA$7,0, O593+O645+O697)","v":0},{"$f":"IF(COUNT($H907:O907)>='RFM input'!$AA$7,0, P593+P645+P697)","v":0},{"$f":"IF(COUNT($H907:P907)>='RFM input'!$AA$7,0, Q593+Q645+Q697)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,0,{"$f":"H594+H646+H698","v":0},0,{"$f":"IF(COUNT($H908:I908)>='RFM input'!$AA$7,0, J594+J646+J698)","v":0},{"$f":"IF(COUNT($H908:J908)>='RFM input'!$AA$7,0, K594+K646+K698)","v":0},{"$f":"IF(COUNT($H908:K908)>='RFM input'!$AA$7,0, L594+L646+L698)","v":0},{"$f":"IF(COUNT($H908:L908)>='RFM input'!$AA$7,0, M594+M646+M698)","v":0},{"$f":"IF(COUNT($H908:M908)>='RFM input'!$AA$7,0, N594+N646+N698)","v":0},{"$f":"IF(COUNT($H908:N908)>='RFM input'!$AA$7,0, O594+O646+O698)","v":0},{"$f":"IF(COUNT($H908:O908)>='RFM input'!$AA$7,0, P594+P646+P698)","v":0},{"$f":"IF(COUNT($H908:P908)>='RFM input'!$AA$7,0, Q594+Q646+Q698)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H909:I909)>='RFM input'!$AA$7,0, J595+J647+J699)","v":0},{"$f":"IF(COUNT($H909:J909)>='RFM input'!$AA$7,0, K595+K647+K699)","v":0},{"$f":"IF(COUNT($H909:K909)>='RFM input'!$AA$7,0, L595+L647+L699)","v":0},{"$f":"IF(COUNT($H909:L909)>='RFM input'!$AA$7,0, M595+M647+M699)","v":0},{"$f":"IF(COUNT($H909:M909)>='RFM input'!$AA$7,0, N595+N647+N699)","v":0},{"$f":"IF(COUNT($H909:N909)>='RFM input'!$AA$7,0, O595+O647+O699)","v":0},{"$f":"IF(COUNT($H909:O909)>='RFM input'!$AA$7,0, P595+P647+P699)","v":0},{"$f":"IF(COUNT($H909:P909)>='RFM input'!$AA$7,0, Q595+Q647+Q699)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H910:I910)>='RFM input'!$AA$7,0, J596+J648+J700)","v":0},{"$f":"IF(COUNT($H910:J910)>='RFM input'!$AA$7,0, K596+K648+K700)","v":0},{"$f":"IF(COUNT($H910:K910)>='RFM input'!$AA$7,0, L596+L648+L700)","v":0},{"$f":"IF(COUNT($H910:L910)>='RFM input'!$AA$7,0, M596+M648+M700)","v":0},{"$f":"IF(COUNT($H910:M910)>='RFM input'!$AA$7,0, N596+N648+N700)","v":0},{"$f":"IF(COUNT($H910:N910)>='RFM input'!$AA$7,0, O596+O648+O700)","v":0},{"$f":"IF(COUNT($H910:O910)>='RFM input'!$AA$7,0, P596+P648+P700)","v":0},{"$f":"IF(COUNT($H910:P910)>='RFM input'!$AA$7,0, Q596+Q648+Q700)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H911:I911)>='RFM input'!$AA$7,0, J597+J649+J701)","v":0},{"$f":"IF(COUNT($H911:J911)>='RFM input'!$AA$7,0, K597+K649+K701)","v":0},{"$f":"IF(COUNT($H911:K911)>='RFM input'!$AA$7,0, L597+L649+L701)","v":0},{"$f":"IF(COUNT($H911:L911)>='RFM input'!$AA$7,0, M597+M649+M701)","v":0},{"$f":"IF(COUNT($H911:M911)>='RFM input'!$AA$7,0, N597+N649+N701)","v":0},{"$f":"IF(COUNT($H911:N911)>='RFM input'!$AA$7,0, O597+O649+O701)","v":0},{"$f":"IF(COUNT($H911:O911)>='RFM input'!$AA$7,0, P597+P649+P701)","v":0},{"$f":"IF(COUNT($H911:P911)>='RFM input'!$AA$7,0, Q597+Q649+Q701)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H912:I912)>='RFM input'!$AA$7,0, J598+J650+J702)","v":0},{"$f":"IF(COUNT($H912:J912)>='RFM input'!$AA$7,0, K598+K650+K702)","v":0},{"$f":"IF(COUNT($H912:K912)>='RFM input'!$AA$7,0, L598+L650+L702)","v":0},{"$f":"IF(COUNT($H912:L912)>='RFM input'!$AA$7,0, M598+M650+M702)","v":0},{"$f":"IF(COUNT($H912:M912)>='RFM input'!$AA$7,0, N598+N650+N702)","v":0},{"$f":"IF(COUNT($H912:N912)>='RFM input'!$AA$7,0, O598+O650+O702)","v":0},{"$f":"IF(COUNT($H912:O912)>='RFM input'!$AA$7,0, P598+P650+P702)","v":0},{"$f":"IF(COUNT($H912:P912)>='RFM input'!$AA$7,0, Q598+Q650+Q702)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H913:I913)>='RFM input'!$AA$7,0, J599+J651+J703)","v":0},{"$f":"IF(COUNT($H913:J913)>='RFM input'!$AA$7,0, K599+K651+K703)","v":0},{"$f":"IF(COUNT($H913:K913)>='RFM input'!$AA$7,0, L599+L651+L703)","v":0},{"$f":"IF(COUNT($H913:L913)>='RFM input'!$AA$7,0, M599+M651+M703)","v":0},{"$f":"IF(COUNT($H913:M913)>='RFM input'!$AA$7,0, N599+N651+N703)","v":0},{"$f":"IF(COUNT($H913:N913)>='RFM input'!$AA$7,0, O599+O651+O703)","v":0},{"$f":"IF(COUNT($H913:O913)>='RFM input'!$AA$7,0, P599+P651+P703)","v":0},{"$f":"IF(COUNT($H913:P913)>='RFM input'!$AA$7,0, Q599+Q651+Q703)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H914:I914)>='RFM input'!$AA$7,0, J600+J652+J704)","v":0},{"$f":"IF(COUNT($H914:J914)>='RFM input'!$AA$7,0, K600+K652+K704)","v":0},{"$f":"IF(COUNT($H914:K914)>='RFM input'!$AA$7,0, L600+L652+L704)","v":0},{"$f":"IF(COUNT($H914:L914)>='RFM input'!$AA$7,0, M600+M652+M704)","v":0},{"$f":"IF(COUNT($H914:M914)>='RFM input'!$AA$7,0, N600+N652+N704)","v":0},{"$f":"IF(COUNT($H914:N914)>='RFM input'!$AA$7,0, O600+O652+O704)","v":0},{"$f":"IF(COUNT($H914:O914)>='RFM input'!$AA$7,0, P600+P652+P704)","v":0},{"$f":"IF(COUNT($H914:P914)>='RFM input'!$AA$7,0, Q600+Q652+Q704)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H915:I915)>='RFM input'!$AA$7,0, J601+J653+J705)","v":0},{"$f":"IF(COUNT($H915:J915)>='RFM input'!$AA$7,0, K601+K653+K705)","v":0},{"$f":"IF(COUNT($H915:K915)>='RFM input'!$AA$7,0, L601+L653+L705)","v":0},{"$f":"IF(COUNT($H915:L915)>='RFM input'!$AA$7,0, M601+M653+M705)","v":0},{"$f":"IF(COUNT($H915:M915)>='RFM input'!$AA$7,0, N601+N653+N705)","v":0},{"$f":"IF(COUNT($H915:N915)>='RFM input'!$AA$7,0, O601+O653+O705)","v":0},{"$f":"IF(COUNT($H915:O915)>='RFM input'!$AA$7,0, P601+P653+P705)","v":0},{"$f":"IF(COUNT($H915:P915)>='RFM input'!$AA$7,0, Q601+Q653+Q705)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H916:I916)>='RFM input'!$AA$7,0, J602+J654+J706)","v":0},{"$f":"IF(COUNT($H916:J916)>='RFM input'!$AA$7,0, K602+K654+K706)","v":0},{"$f":"IF(COUNT($H916:K916)>='RFM input'!$AA$7,0, L602+L654+L706)","v":0},{"$f":"IF(COUNT($H916:L916)>='RFM input'!$AA$7,0, M602+M654+M706)","v":0},{"$f":"IF(COUNT($H916:M916)>='RFM input'!$AA$7,0, N602+N654+N706)","v":0},{"$f":"IF(COUNT($H916:N916)>='RFM input'!$AA$7,0, O602+O654+O706)","v":0},{"$f":"IF(COUNT($H916:O916)>='RFM input'!$AA$7,0, P602+P654+P706)","v":0},{"$f":"IF(COUNT($H916:P916)>='RFM input'!$AA$7,0, Q602+Q654+Q706)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H917:I917)>='RFM input'!$AA$7,0, J603+J655+J707)","v":0},{"$f":"IF(COUNT($H917:J917)>='RFM input'!$AA$7,0, K603+K655+K707)","v":0},{"$f":"IF(COUNT($H917:K917)>='RFM input'!$AA$7,0, L603+L655+L707)","v":0},{"$f":"IF(COUNT($H917:L917)>='RFM input'!$AA$7,0, M603+M655+M707)","v":0},{"$f":"IF(COUNT($H917:M917)>='RFM input'!$AA$7,0, N603+N655+N707)","v":0},{"$f":"IF(COUNT($H917:N917)>='RFM input'!$AA$7,0, O603+O655+O707)","v":0},{"$f":"IF(COUNT($H917:O917)>='RFM input'!$AA$7,0, P603+P655+P707)","v":0},{"$f":"IF(COUNT($H917:P917)>='RFM input'!$AA$7,0, Q603+Q655+Q707)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,{"$f":"H604+H656+H708","v":0},0,{"$f":"IF(COUNT($H918:I918)>='RFM input'!$AA$7,0, J604+J656+J708)","v":0},{"$f":"IF(COUNT($H918:J918)>='RFM input'!$AA$7,0, K604+K656+K708)","v":0},{"$f":"IF(COUNT($H918:K918)>='RFM input'!$AA$7,0, L604+L656+L708)","v":0},{"$f":"IF(COUNT($H918:L918)>='RFM input'!$AA$7,0, M604+M656+M708)","v":0},{"$f":"IF(COUNT($H918:M918)>='RFM input'!$AA$7,0, N604+N656+N708)","v":0},{"$f":"IF(COUNT($H918:N918)>='RFM input'!$AA$7,0, O604+O656+O708)","v":0},{"$f":"IF(COUNT($H918:O918)>='RFM input'!$AA$7,0, P604+P656+P708)","v":0},{"$f":"IF(COUNT($H918:P918)>='RFM input'!$AA$7,0, Q604+Q656+Q708)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H919:I919)>='RFM input'!$AA$7,0, J605+J657+J709)","v":0},{"$f":"IF(COUNT($H919:J919)>='RFM input'!$AA$7,0, K605+K657+K709)","v":0},{"$f":"IF(COUNT($H919:K919)>='RFM input'!$AA$7,0, L605+L657+L709)","v":0},{"$f":"IF(COUNT($H919:L919)>='RFM input'!$AA$7,0, M605+M657+M709)","v":0},{"$f":"IF(COUNT($H919:M919)>='RFM input'!$AA$7,0, N605+N657+N709)","v":0},{"$f":"IF(COUNT($H919:N919)>='RFM input'!$AA$7,0, O605+O657+O709)","v":0},{"$f":"IF(COUNT($H919:O919)>='RFM input'!$AA$7,0, P605+P657+P709)","v":0},{"$f":"IF(COUNT($H919:P919)>='RFM input'!$AA$7,0, Q605+Q657+Q709)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H920:I920)>='RFM input'!$AA$7,0, J606+J658+J710)","v":0},{"$f":"IF(COUNT($H920:J920)>='RFM input'!$AA$7,0, K606+K658+K710)","v":0},{"$f":"IF(COUNT($H920:K920)>='RFM input'!$AA$7,0, L606+L658+L710)","v":0},{"$f":"IF(COUNT($H920:L920)>='RFM input'!$AA$7,0, M606+M658+M710)","v":0},{"$f":"IF(COUNT($H920:M920)>='RFM input'!$AA$7,0, N606+N658+N710)","v":0},{"$f":"IF(COUNT($H920:N920)>='RFM input'!$AA$7,0, O606+O658+O710)","v":0},{"$f":"IF(COUNT($H920:O920)>='RFM input'!$AA$7,0, P606+P658+P710)","v":0},{"$f":"IF(COUNT($H920:P920)>='RFM input'!$AA$7,0, Q606+Q658+Q710)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H921:I921)>='RFM input'!$AA$7,0, J607+J659+J711)","v":0},{"$f":"IF(COUNT($H921:J921)>='RFM input'!$AA$7,0, K607+K659+K711)","v":0},{"$f":"IF(COUNT($H921:K921)>='RFM input'!$AA$7,0, L607+L659+L711)","v":0},{"$f":"IF(COUNT($H921:L921)>='RFM input'!$AA$7,0, M607+M659+M711)","v":0},{"$f":"IF(COUNT($H921:M921)>='RFM input'!$AA$7,0, N607+N659+N711)","v":0},{"$f":"IF(COUNT($H921:N921)>='RFM input'!$AA$7,0, O607+O659+O711)","v":0},{"$f":"IF(COUNT($H921:O921)>='RFM input'!$AA$7,0, P607+P659+P711)","v":0},{"$f":"IF(COUNT($H921:P921)>='RFM input'!$AA$7,0, Q607+Q659+Q711)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H922:I922)>='RFM input'!$AA$7,0, J608+J660+J712)","v":0},{"$f":"IF(COUNT($H922:J922)>='RFM input'!$AA$7,0, K608+K660+K712)","v":0},{"$f":"IF(COUNT($H922:K922)>='RFM input'!$AA$7,0, L608+L660+L712)","v":0},{"$f":"IF(COUNT($H922:L922)>='RFM input'!$AA$7,0, M608+M660+M712)","v":0},{"$f":"IF(COUNT($H922:M922)>='RFM input'!$AA$7,0, N608+N660+N712)","v":0},{"$f":"IF(COUNT($H922:N922)>='RFM input'!$AA$7,0, O608+O660+O712)","v":0},{"$f":"IF(COUNT($H922:O922)>='RFM input'!$AA$7,0, P608+P660+P712)","v":0},{"$f":"IF(COUNT($H922:P922)>='RFM input'!$AA$7,0, Q608+Q660+Q712)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H923:I923)>='RFM input'!$AA$7,0, J609+J661+J713)","v":0},{"$f":"IF(COUNT($H923:J923)>='RFM input'!$AA$7,0, K609+K661+K713)","v":0},{"$f":"IF(COUNT($H923:K923)>='RFM input'!$AA$7,0, L609+L661+L713)","v":0},{"$f":"IF(COUNT($H923:L923)>='RFM input'!$AA$7,0, M609+M661+M713)","v":0},{"$f":"IF(COUNT($H923:M923)>='RFM input'!$AA$7,0, N609+N661+N713)","v":0},{"$f":"IF(COUNT($H923:N923)>='RFM input'!$AA$7,0, O609+O661+O713)","v":0},{"$f":"IF(COUNT($H923:O923)>='RFM input'!$AA$7,0, P609+P661+P713)","v":0},{"$f":"IF(COUNT($H923:P923)>='RFM input'!$AA$7,0, Q609+Q661+Q713)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H924:I924)>='RFM input'!$AA$7,0, J610+J662+J714)","v":0},{"$f":"IF(COUNT($H924:J924)>='RFM input'!$AA$7,0, K610+K662+K714)","v":0},{"$f":"IF(COUNT($H924:K924)>='RFM input'!$AA$7,0, L610+L662+L714)","v":0},{"$f":"IF(COUNT($H924:L924)>='RFM input'!$AA$7,0, M610+M662+M714)","v":0},{"$f":"IF(COUNT($H924:M924)>='RFM input'!$AA$7,0, N610+N662+N714)","v":0},{"$f":"IF(COUNT($H924:N924)>='RFM input'!$AA$7,0, O610+O662+O714)","v":0},{"$f":"IF(COUNT($H924:O924)>='RFM input'!$AA$7,0, P610+P662+P714)","v":0},{"$f":"IF(COUNT($H924:P924)>='RFM input'!$AA$7,0, Q610+Q662+Q714)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H925:I925)>='RFM input'!$AA$7,0, J611+J663+J715)","v":0},{"$f":"IF(COUNT($H925:J925)>='RFM input'!$AA$7,0, K611+K663+K715)","v":0},{"$f":"IF(COUNT($H925:K925)>='RFM input'!$AA$7,0, L611+L663+L715)","v":0},{"$f":"IF(COUNT($H925:L925)>='RFM input'!$AA$7,0, M611+M663+M715)","v":0},{"$f":"IF(COUNT($H925:M925)>='RFM input'!$AA$7,0, N611+N663+N715)","v":0},{"$f":"IF(COUNT($H925:N925)>='RFM input'!$AA$7,0, O611+O663+O715)","v":0},{"$f":"IF(COUNT($H925:O925)>='RFM input'!$AA$7,0, P611+P663+P715)","v":0},{"$f":"IF(COUNT($H925:P925)>='RFM input'!$AA$7,0, Q611+Q663+Q715)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H926:I926)>='RFM input'!$AA$7,0, J612+J664+J716)","v":0},{"$f":"IF(COUNT($H926:J926)>='RFM input'!$AA$7,0, K612+K664+K716)","v":0},{"$f":"IF(COUNT($H926:K926)>='RFM input'!$AA$7,0, L612+L664+L716)","v":0},{"$f":"IF(COUNT($H926:L926)>='RFM input'!$AA$7,0, M612+M664+M716)","v":0},{"$f":"IF(COUNT($H926:M926)>='RFM input'!$AA$7,0, N612+N664+N716)","v":0},{"$f":"IF(COUNT($H926:N926)>='RFM input'!$AA$7,0, O612+O664+O716)","v":0},{"$f":"IF(COUNT($H926:O926)>='RFM input'!$AA$7,0, P612+P664+P716)","v":0},{"$f":"IF(COUNT($H926:P926)>='RFM input'!$AA$7,0, Q612+Q664+Q716)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H927:I927)>='RFM input'!$AA$7,0, J613+J665+J717)","v":0},{"$f":"IF(COUNT($H927:J927)>='RFM input'!$AA$7,0, K613+K665+K717)","v":0},{"$f":"IF(COUNT($H927:K927)>='RFM input'!$AA$7,0, L613+L665+L717)","v":0},{"$f":"IF(COUNT($H927:L927)>='RFM input'!$AA$7,0, M613+M665+M717)","v":0},{"$f":"IF(COUNT($H927:M927)>='RFM input'!$AA$7,0, N613+N665+N717)","v":0},{"$f":"IF(COUNT($H927:N927)>='RFM input'!$AA$7,0, O613+O665+O717)","v":0},{"$f":"IF(COUNT($H927:O927)>='RFM input'!$AA$7,0, P613+P665+P717)","v":0},{"$f":"IF(COUNT($H927:P927)>='RFM input'!$AA$7,0, Q613+Q665+Q717)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,{"$f":"G614+G666+G718+G770+G822","v":0},{"$f":"H614+H666+H718","v":0},0,{"$f":"IF(COUNT($H928:I928)>='RFM input'!$AA$7,0, J614+J666+J718)","v":0},{"$f":"IF(COUNT($H928:J928)>='RFM input'!$AA$7,0, K614+K666+K718)","v":0},{"$f":"IF(COUNT($H928:K928)>='RFM input'!$AA$7,0, L614+L666+L718)","v":0},{"$f":"IF(COUNT($H928:L928)>='RFM input'!$AA$7,0, M614+M666+M718)","v":0},{"$f":"IF(COUNT($H928:M928)>='RFM input'!$AA$7,0, N614+N666+N718)","v":0},{"$f":"IF(COUNT($H928:N928)>='RFM input'!$AA$7,0, O614+O666+O718)","v":0},{"$f":"IF(COUNT($H928:O928)>='RFM input'!$AA$7,0, P614+P666+P718)","v":0},{"$f":"IF(COUNT($H928:P928)>='RFM input'!$AA$7,0, Q614+Q666+Q718)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H929:I929)>='RFM input'!$AA$7,0, J615+J667+J719)","v":0},{"$f":"IF(COUNT($H929:J929)>='RFM input'!$AA$7,0, K615+K667+K719)","v":0},{"$f":"IF(COUNT($H929:K929)>='RFM input'!$AA$7,0, L615+L667+L719)","v":0},{"$f":"IF(COUNT($H929:L929)>='RFM input'!$AA$7,0, M615+M667+M719)","v":0},{"$f":"IF(COUNT($H929:M929)>='RFM input'!$AA$7,0, N615+N667+N719)","v":0},{"$f":"IF(COUNT($H929:N929)>='RFM input'!$AA$7,0, O615+O667+O719)","v":0},{"$f":"IF(COUNT($H929:O929)>='RFM input'!$AA$7,0, P615+P667+P719)","v":0},{"$f":"IF(COUNT($H929:P929)>='RFM input'!$AA$7,0, Q615+Q667+Q719)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H930:I930)>='RFM input'!$AA$7,0, J616+J668+J720)","v":0},{"$f":"IF(COUNT($H930:J930)>='RFM input'!$AA$7,0, K616+K668+K720)","v":0},{"$f":"IF(COUNT($H930:K930)>='RFM input'!$AA$7,0, L616+L668+L720)","v":0},{"$f":"IF(COUNT($H930:L930)>='RFM input'!$AA$7,0, M616+M668+M720)","v":0},{"$f":"IF(COUNT($H930:M930)>='RFM input'!$AA$7,0, N616+N668+N720)","v":0},{"$f":"IF(COUNT($H930:N930)>='RFM input'!$AA$7,0, O616+O668+O720)","v":0},{"$f":"IF(COUNT($H930:O930)>='RFM input'!$AA$7,0, P616+P668+P720)","v":0},{"$f":"IF(COUNT($H930:P930)>='RFM input'!$AA$7,0, Q616+Q668+Q720)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H931:I931)>='RFM input'!$AA$7,0, J617+J669+J721)","v":0},{"$f":"IF(COUNT($H931:J931)>='RFM input'!$AA$7,0, K617+K669+K721)","v":0},{"$f":"IF(COUNT($H931:K931)>='RFM input'!$AA$7,0, L617+L669+L721)","v":0},{"$f":"IF(COUNT($H931:L931)>='RFM input'!$AA$7,0, M617+M669+M721)","v":0},{"$f":"IF(COUNT($H931:M931)>='RFM input'!$AA$7,0, N617+N669+N721)","v":0},{"$f":"IF(COUNT($H931:N931)>='RFM input'!$AA$7,0, O617+O669+O721)","v":0},{"$f":"IF(COUNT($H931:O931)>='RFM input'!$AA$7,0, P617+P669+P721)","v":0},{"$f":"IF(COUNT($H931:P931)>='RFM input'!$AA$7,0, Q617+Q669+Q721)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H932:I932)>='RFM input'!$AA$7,0, J618+J670+J722)","v":0},{"$f":"IF(COUNT($H932:J932)>='RFM input'!$AA$7,0, K618+K670+K722)","v":0},{"$f":"IF(COUNT($H932:K932)>='RFM input'!$AA$7,0, L618+L670+L722)","v":0},{"$f":"IF(COUNT($H932:L932)>='RFM input'!$AA$7,0, M618+M670+M722)","v":0},{"$f":"IF(COUNT($H932:M932)>='RFM input'!$AA$7,0, N618+N670+N722)","v":0},{"$f":"IF(COUNT($H932:N932)>='RFM input'!$AA$7,0, O618+O670+O722)","v":0},{"$f":"IF(COUNT($H932:O932)>='RFM input'!$AA$7,0, P618+P670+P722)","v":0},{"$f":"IF(COUNT($H932:P932)>='RFM input'!$AA$7,0, Q618+Q670+Q722)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H933:I933)>='RFM input'!$AA$7,0, J619+J671+J723)","v":0},{"$f":"IF(COUNT($H933:J933)>='RFM input'!$AA$7,0, K619+K671+K723)","v":0},{"$f":"IF(COUNT($H933:K933)>='RFM input'!$AA$7,0, L619+L671+L723)","v":0},{"$f":"IF(COUNT($H933:L933)>='RFM input'!$AA$7,0, M619+M671+M723)","v":0},{"$f":"IF(COUNT($H933:M933)>='RFM input'!$AA$7,0, N619+N671+N723)","v":0},{"$f":"IF(COUNT($H933:N933)>='RFM input'!$AA$7,0, O619+O671+O723)","v":0},{"$f":"IF(COUNT($H933:O933)>='RFM input'!$AA$7,0, P619+P671+P723)","v":0},{"$f":"IF(COUNT($H933:P933)>='RFM input'!$AA$7,0, Q619+Q671+Q723)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H934:I934)>='RFM input'!$AA$7,0, J620+J672+J724)","v":0},{"$f":"IF(COUNT($H934:J934)>='RFM input'!$AA$7,0, K620+K672+K724)","v":0},{"$f":"IF(COUNT($H934:K934)>='RFM input'!$AA$7,0, L620+L672+L724)","v":0},{"$f":"IF(COUNT($H934:L934)>='RFM input'!$AA$7,0, M620+M672+M724)","v":0},{"$f":"IF(COUNT($H934:M934)>='RFM input'!$AA$7,0, N620+N672+N724)","v":0},{"$f":"IF(COUNT($H934:N934)>='RFM input'!$AA$7,0, O620+O672+O724)","v":0},{"$f":"IF(COUNT($H934:O934)>='RFM input'!$AA$7,0, P620+P672+P724)","v":0},{"$f":"IF(COUNT($H934:P934)>='RFM input'!$AA$7,0, Q620+Q672+Q724)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H935:I935)>='RFM input'!$AA$7,0, J621+J673+J725)","v":0},{"$f":"IF(COUNT($H935:J935)>='RFM input'!$AA$7,0, K621+K673+K725)","v":0},{"$f":"IF(COUNT($H935:K935)>='RFM input'!$AA$7,0, L621+L673+L725)","v":0},{"$f":"IF(COUNT($H935:L935)>='RFM input'!$AA$7,0, M621+M673+M725)","v":0},{"$f":"IF(COUNT($H935:M935)>='RFM input'!$AA$7,0, N621+N673+N725)","v":0},{"$f":"IF(COUNT($H935:N935)>='RFM input'!$AA$7,0, O621+O673+O725)","v":0},{"$f":"IF(COUNT($H935:O935)>='RFM input'!$AA$7,0, P621+P673+P725)","v":0},{"$f":"IF(COUNT($H935:P935)>='RFM input'!$AA$7,0, Q621+Q673+Q725)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H936:I936)>='RFM input'!$AA$7,0, J622+J674+J726)","v":0},{"$f":"IF(COUNT($H936:J936)>='RFM input'!$AA$7,0, K622+K674+K726)","v":0},{"$f":"IF(COUNT($H936:K936)>='RFM input'!$AA$7,0, L622+L674+L726)","v":0},{"$f":"IF(COUNT($H936:L936)>='RFM input'!$AA$7,0, M622+M674+M726)","v":0},{"$f":"IF(COUNT($H936:M936)>='RFM input'!$AA$7,0, N622+N674+N726)","v":0},{"$f":"IF(COUNT($H936:N936)>='RFM input'!$AA$7,0, O622+O674+O726)","v":0},{"$f":"IF(COUNT($H936:O936)>='RFM input'!$AA$7,0, P622+P674+P726)","v":0},{"$f":"IF(COUNT($H936:P936)>='RFM input'!$AA$7,0, Q622+Q674+Q726)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H937:I937)>='RFM input'!$AA$7,0, J623+J675+J727)","v":0},{"$f":"IF(COUNT($H937:J937)>='RFM input'!$AA$7,0, K623+K675+K727)","v":0},{"$f":"IF(COUNT($H937:K937)>='RFM input'!$AA$7,0, L623+L675+L727)","v":0},{"$f":"IF(COUNT($H937:L937)>='RFM input'!$AA$7,0, M623+M675+M727)","v":0},{"$f":"IF(COUNT($H937:M937)>='RFM input'!$AA$7,0, N623+N675+N727)","v":0},{"$f":"IF(COUNT($H937:N937)>='RFM input'!$AA$7,0, O623+O675+O727)","v":0},{"$f":"IF(COUNT($H937:O937)>='RFM input'!$AA$7,0, P623+P675+P727)","v":0},{"$f":"IF(COUNT($H937:P937)>='RFM input'!$AA$7,0, Q623+Q675+Q727)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H938:I938)>='RFM input'!$AA$7,0, J624+J676+J728)","v":0},{"$f":"IF(COUNT($H938:J938)>='RFM input'!$AA$7,0, K624+K676+K728)","v":0},{"$f":"IF(COUNT($H938:K938)>='RFM input'!$AA$7,0, L624+L676+L728)","v":0},{"$f":"IF(COUNT($H938:L938)>='RFM input'!$AA$7,0, M624+M676+M728)","v":0},{"$f":"IF(COUNT($H938:M938)>='RFM input'!$AA$7,0, N624+N676+N728)","v":0},{"$f":"IF(COUNT($H938:N938)>='RFM input'!$AA$7,0, O624+O676+O728)","v":0},{"$f":"IF(COUNT($H938:O938)>='RFM input'!$AA$7,0, P624+P676+P728)","v":0},{"$f":"IF(COUNT($H938:P938)>='RFM input'!$AA$7,0, Q624+Q676+Q728)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H939:I939)>='RFM input'!$AA$7,0, J625+J677+J729)","v":0},{"$f":"IF(COUNT($H939:J939)>='RFM input'!$AA$7,0, K625+K677+K729)","v":0},{"$f":"IF(COUNT($H939:K939)>='RFM input'!$AA$7,0, L625+L677+L729)","v":0},{"$f":"IF(COUNT($H939:L939)>='RFM input'!$AA$7,0, M625+M677+M729)","v":0},{"$f":"IF(COUNT($H939:M939)>='RFM input'!$AA$7,0, N625+N677+N729)","v":0},{"$f":"IF(COUNT($H939:N939)>='RFM input'!$AA$7,0, O625+O677+O729)","v":0},{"$f":"IF(COUNT($H939:O939)>='RFM input'!$AA$7,0, P625+P677+P729)","v":0},{"$f":"IF(COUNT($H939:P939)>='RFM input'!$AA$7,0, Q625+Q677+Q729)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H940:I940)>='RFM input'!$AA$7,0, J626+J678+J730)","v":0},{"$f":"IF(COUNT($H940:J940)>='RFM input'!$AA$7,0, K626+K678+K730)","v":0},{"$f":"IF(COUNT($H940:K940)>='RFM input'!$AA$7,0, L626+L678+L730)","v":0},{"$f":"IF(COUNT($H940:L940)>='RFM input'!$AA$7,0, M626+M678+M730)","v":0},{"$f":"IF(COUNT($H940:M940)>='RFM input'!$AA$7,0, N626+N678+N730)","v":0},{"$f":"IF(COUNT($H940:N940)>='RFM input'!$AA$7,0, O626+O678+O730)","v":0},{"$f":"IF(COUNT($H940:O940)>='RFM input'!$AA$7,0, P626+P678+P730)","v":0},{"$f":"IF(COUNT($H940:P940)>='RFM input'!$AA$7,0, Q626+Q678+Q730)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H941:I941)>='RFM input'!$AA$7,0, J627+J679+J731)","v":0},{"$f":"IF(COUNT($H941:J941)>='RFM input'!$AA$7,0, K627+K679+K731)","v":0},{"$f":"IF(COUNT($H941:K941)>='RFM input'!$AA$7,0, L627+L679+L731)","v":0},{"$f":"IF(COUNT($H941:L941)>='RFM input'!$AA$7,0, M627+M679+M731)","v":0},{"$f":"IF(COUNT($H941:M941)>='RFM input'!$AA$7,0, N627+N679+N731)","v":0},{"$f":"IF(COUNT($H941:N941)>='RFM input'!$AA$7,0, O627+O679+O731)","v":0},{"$f":"IF(COUNT($H941:O941)>='RFM input'!$AA$7,0, P627+P679+P731)","v":0},{"$f":"IF(COUNT($H941:P941)>='RFM input'!$AA$7,0, Q627+Q679+Q731)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H942:I942)>='RFM input'!$AA$7,0, J628+J680+J732)","v":0},{"$f":"IF(COUNT($H942:J942)>='RFM input'!$AA$7,0, K628+K680+K732)","v":0},{"$f":"IF(COUNT($H942:K942)>='RFM input'!$AA$7,0, L628+L680+L732)","v":0},{"$f":"IF(COUNT($H942:L942)>='RFM input'!$AA$7,0, M628+M680+M732)","v":0},{"$f":"IF(COUNT($H942:M942)>='RFM input'!$AA$7,0, N628+N680+N732)","v":0},{"$f":"IF(COUNT($H942:N942)>='RFM input'!$AA$7,0, O628+O680+O732)","v":0},{"$f":"IF(COUNT($H942:O942)>='RFM input'!$AA$7,0, P628+P680+P732)","v":0},{"$f":"IF(COUNT($H942:P942)>='RFM input'!$AA$7,0, Q628+Q680+Q732)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H943:I943)>='RFM input'!$AA$7,0, J629+J681+J733)","v":0},{"$f":"IF(COUNT($H943:J943)>='RFM input'!$AA$7,0, K629+K681+K733)","v":0},{"$f":"IF(COUNT($H943:K943)>='RFM input'!$AA$7,0, L629+L681+L733)","v":0},{"$f":"IF(COUNT($H943:L943)>='RFM input'!$AA$7,0, M629+M681+M733)","v":0},{"$f":"IF(COUNT($H943:M943)>='RFM input'!$AA$7,0, N629+N681+N733)","v":0},{"$f":"IF(COUNT($H943:N943)>='RFM input'!$AA$7,0, O629+O681+O733)","v":0},{"$f":"IF(COUNT($H943:O943)>='RFM input'!$AA$7,0, P629+P681+P733)","v":0},{"$f":"IF(COUNT($H943:P943)>='RFM input'!$AA$7,0, Q629+Q681+Q733)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H944:I944)>='RFM input'!$AA$7,0, J630+J682+J734)","v":0},{"$f":"IF(COUNT($H944:J944)>='RFM input'!$AA$7,0, K630+K682+K734)","v":0},{"$f":"IF(COUNT($H944:K944)>='RFM input'!$AA$7,0, L630+L682+L734)","v":0},{"$f":"IF(COUNT($H944:L944)>='RFM input'!$AA$7,0, M630+M682+M734)","v":0},{"$f":"IF(COUNT($H944:M944)>='RFM input'!$AA$7,0, N630+N682+N734)","v":0},{"$f":"IF(COUNT($H944:N944)>='RFM input'!$AA$7,0, O630+O682+O734)","v":0},{"$f":"IF(COUNT($H944:O944)>='RFM input'!$AA$7,0, P630+P682+P734)","v":0},{"$f":"IF(COUNT($H944:P944)>='RFM input'!$AA$7,0, Q630+Q682+Q734)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H945:I945)>='RFM input'!$AA$7,0, J631+J683+J735)","v":0},{"$f":"IF(COUNT($H945:J945)>='RFM input'!$AA$7,0, K631+K683+K735)","v":0},{"$f":"IF(COUNT($H945:K945)>='RFM input'!$AA$7,0, L631+L683+L735)","v":0},{"$f":"IF(COUNT($H945:L945)>='RFM input'!$AA$7,0, M631+M683+M735)","v":0},{"$f":"IF(COUNT($H945:M945)>='RFM input'!$AA$7,0, N631+N683+N735)","v":0},{"$f":"IF(COUNT($H945:N945)>='RFM input'!$AA$7,0, O631+O683+O735)","v":0},{"$f":"IF(COUNT($H945:O945)>='RFM input'!$AA$7,0, P631+P683+P735)","v":0},{"$f":"IF(COUNT($H945:P945)>='RFM input'!$AA$7,0, Q631+Q683+Q735)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,0,0,0,{"$f":"IF(COUNT($H946:I946)>='RFM input'!$AA$7,0, J632+J684+J736)","v":0},{"$f":"IF(COUNT($H946:J946)>='RFM input'!$AA$7,0, K632+K684+K736)","v":0},{"$f":"IF(COUNT($H946:K946)>='RFM input'!$AA$7,0, L632+L684+L736)","v":0},{"$f":"IF(COUNT($H946:L946)>='RFM input'!$AA$7,0, M632+M684+M736)","v":0},{"$f":"IF(COUNT($H946:M946)>='RFM input'!$AA$7,0, N632+N684+N736)","v":0},{"$f":"IF(COUNT($H946:N946)>='RFM input'!$AA$7,0, O632+O684+O736)","v":0},{"$f":"IF(COUNT($H946:O946)>='RFM input'!$AA$7,0, P632+P684+P736)","v":0},{"$f":"IF(COUNT($H946:P946)>='RFM input'!$AA$7,0, Q632+Q684+Q736)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,0,0,0,{"$f":"IF(COUNT($H947:I947)>='RFM input'!$AA$7,0, J633+J685+J737)","v":0},{"$f":"IF(COUNT($H947:J947)>='RFM input'!$AA$7,0, K633+K685+K737)","v":0},{"$f":"IF(COUNT($H947:K947)>='RFM input'!$AA$7,0, L633+L685+L737)","v":0},{"$f":"IF(COUNT($H947:L947)>='RFM input'!$AA$7,0, M633+M685+M737)","v":0},{"$f":"IF(COUNT($H947:M947)>='RFM input'!$AA$7,0, N633+N685+N737)","v":0},{"$f":"IF(COUNT($H947:N947)>='RFM input'!$AA$7,0, O633+O685+O737)","v":0},{"$f":"IF(COUNT($H947:O947)>='RFM input'!$AA$7,0, P633+P685+P737)","v":0},{"$f":"IF(COUNT($H947:P947)>='RFM input'!$AA$7,0, Q633+Q685+Q737)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Net Capex",null,null,null,null,null,{"$f":"SUM(I950:I999)","v":0},{"$f":"SUM(J950:J999)","v":0},0,-13.274324786597241,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I379, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J379, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K379, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L379, 0), 0)","v":-4.0457337618612179},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M379, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N379, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O379, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P379, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q379, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I380, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J380, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K380, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L380, 0), 0)","v":-5.182857262874804},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M380, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N380, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O380, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P380, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q380, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I381, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J381, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K381, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L381, 0), 0)","v":-4.0457337618612179},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M381, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N381, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O381, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P381, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q381, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I382, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J382, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K382, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L382, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M382, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N382, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O382, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P382, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q382, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I383, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J383, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K383, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L383, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M383, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N383, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O383, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P383, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q383, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I384, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J384, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K384, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L384, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M384, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N384, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O384, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P384, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q384, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I385, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J385, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K385, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L385, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M385, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N385, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O385, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P385, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q385, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I386, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J386, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K386, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L386, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M386, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N386, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O386, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P386, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q386, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I387, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J387, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K387, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L387, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M387, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N387, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O387, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P387, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q387, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I388, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J388, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K388, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L388, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M388, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N388, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O388, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P388, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q388, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I389, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J389, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K389, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L389, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M389, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N389, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O389, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P389, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q389, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I390, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J390, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K390, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L390, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M390, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N390, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O390, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P390, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q390, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I391, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J391, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K391, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L391, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M391, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N391, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O391, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P391, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q391, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I392, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J392, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K392, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L392, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M392, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N392, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O392, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P392, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q392, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I393, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J393, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K393, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L393, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M393, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N393, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O393, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P393, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q393, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I394, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J394, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K394, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L394, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M394, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N394, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O394, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P394, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q394, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I395, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J395, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K395, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L395, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M395, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N395, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O395, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P395, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q395, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I396, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J396, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K396, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L396, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M396, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N396, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O396, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P396, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q396, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I397, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J397, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K397, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L397, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M397, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N397, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O397, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P397, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q397, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I398, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J398, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K398, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L398, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M398, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N398, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O398, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P398, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q398, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I399, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J399, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K399, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L399, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M399, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N399, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O399, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P399, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q399, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I400, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J400, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K400, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L400, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M400, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N400, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O400, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P400, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q400, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I401, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J401, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K401, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L401, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M401, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N401, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O401, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P401, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q401, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I402, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J402, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K402, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L402, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M402, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N402, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O402, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P402, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q402, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I403, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J403, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K403, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L403, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M403, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N403, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O403, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P403, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q403, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I404, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J404, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K404, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L404, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M404, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N404, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O404, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P404, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q404, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I405, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J405, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K405, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L405, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M405, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N405, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O405, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P405, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q405, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I406, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J406, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K406, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L406, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M406, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N406, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O406, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P406, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q406, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I407, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J407, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K407, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L407, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M407, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N407, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O407, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P407, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q407, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I408, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J408, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K408, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L408, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M408, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N408, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O408, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P408, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q408, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I409, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J409, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K409, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L409, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M409, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N409, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O409, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P409, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q409, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I410, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J410, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K410, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L410, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M410, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N410, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O410, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P410, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q410, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I411, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J411, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K411, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L411, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M411, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N411, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O411, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P411, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q411, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I412, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J412, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K412, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L412, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M412, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N412, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O412, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P412, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q412, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I413, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J413, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K413, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L413, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M413, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N413, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O413, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P413, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q413, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I414, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J414, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K414, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L414, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M414, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N414, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O414, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P414, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q414, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I415, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J415, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K415, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L415, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M415, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N415, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O415, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P415, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q415, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I416, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J416, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K416, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L416, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M416, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N416, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O416, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P416, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q416, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I417, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J417, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K417, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L417, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M417, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N417, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O417, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P417, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q417, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I418, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J418, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K418, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L418, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M418, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N418, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O418, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P418, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q418, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I419, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J419, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K419, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L419, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M419, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N419, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O419, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P419, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q419, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I420, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J420, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K420, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L420, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M420, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N420, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O420, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P420, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q420, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I421, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J421, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K421, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L421, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M421, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N421, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O421, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P421, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q421, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I422, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J422, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K422, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L422, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M422, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N422, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O422, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P422, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q422, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I423, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J423, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K423, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L423, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M423, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N423, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O423, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P423, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q423, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I424, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J424, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K424, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L424, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M424, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N424, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O424, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P424, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q424, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I425, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J425, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K425, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L425, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M425, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N425, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O425, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P425, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q425, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I426, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J426, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K426, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L426, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M426, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N426, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O426, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P426, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q426, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I427, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J427, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K427, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L427, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M427, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N427, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O427, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P427, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q427, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'Adjustment for previous period'!I428, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'Adjustment for previous period'!J428, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'Adjustment for previous period'!K428, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'Adjustment for previous period'!L428, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'Adjustment for previous period'!M428, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'Adjustment for previous period'!N428, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'Adjustment for previous period'!O428, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'Adjustment for previous period'!P428, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'Adjustment for previous period'!Q428, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(I1002:I1051)","v":0},{"$f":"SUM(J1002:J1051)","v":0},0,-2.602426733619807,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I432, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J432, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K432, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L432, 0)","v":-0.80835746208413439},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M432, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N432, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O432, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P432, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q432, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I434, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J434, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K434, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L434, 0)","v":-0.98571180945153802},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M434, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N434, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O434, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P434, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q434, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I436, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J436, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K436, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L436, 0)","v":-0.80835746208413439},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M436, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N436, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O436, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P436, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q436, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I438, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J438, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K438, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L438, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M438, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N438, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O438, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P438, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q438, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I440, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J440, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K440, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L440, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M440, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N440, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O440, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P440, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q440, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I442, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J442, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K442, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L442, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M442, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N442, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O442, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P442, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q442, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I444, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J444, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K444, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L444, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M444, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N444, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O444, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P444, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q444, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I446, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J446, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K446, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L446, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M446, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N446, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O446, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P446, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q446, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I448, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J448, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K448, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L448, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M448, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N448, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O448, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P448, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q448, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I450, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J450, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K450, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L450, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M450, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N450, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O450, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P450, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q450, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I452, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J452, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K452, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L452, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M452, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N452, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O452, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P452, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q452, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I454, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J454, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K454, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L454, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M454, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N454, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O454, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P454, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q454, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I456, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J456, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K456, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L456, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M456, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N456, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O456, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P456, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q456, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I458, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J458, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K458, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L458, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M458, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N458, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O458, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P458, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q458, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I460, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J460, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K460, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L460, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M460, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N460, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O460, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P460, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q460, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I462, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J462, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K462, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L462, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M462, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N462, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O462, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P462, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q462, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I464, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J464, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K464, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L464, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M464, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N464, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O464, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P464, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q464, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I466, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J466, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K466, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L466, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M466, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N466, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O466, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P466, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q466, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I468, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J468, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K468, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L468, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M468, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N468, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O468, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P468, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q468, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I470, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J470, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K470, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L470, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M470, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N470, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O470, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P470, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q470, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I472, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J472, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K472, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L472, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M472, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N472, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O472, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P472, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q472, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I474, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J474, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K474, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L474, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M474, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N474, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O474, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P474, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q474, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I476, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J476, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K476, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L476, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M476, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N476, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O476, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P476, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q476, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I478, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J478, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K478, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L478, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M478, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N478, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O478, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P478, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q478, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I480, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J480, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K480, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L480, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M480, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N480, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O480, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P480, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q480, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I482, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J482, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K482, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L482, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M482, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N482, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O482, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P482, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q482, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I484, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J484, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K484, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L484, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M484, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N484, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O484, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P484, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q484, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I486, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J486, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K486, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L486, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M486, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N486, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O486, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P486, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q486, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I488, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J488, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K488, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L488, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M488, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N488, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O488, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P488, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q488, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I490, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J490, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K490, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L490, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M490, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N490, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O490, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P490, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q490, 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I492, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J492, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K492, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L492, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M492, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N492, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O492, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P492, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q492, 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I494, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J494, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K494, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L494, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M494, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N494, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O494, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P494, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q494, 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I496, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J496, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K496, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L496, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M496, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N496, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O496, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P496, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q496, 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I498, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J498, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K498, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L498, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M498, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N498, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O498, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P498, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q498, 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I500, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J500, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K500, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L500, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M500, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N500, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O500, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P500, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q500, 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I502, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J502, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K502, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L502, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M502, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N502, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O502, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P502, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q502, 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I504, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J504, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K504, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L504, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M504, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N504, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O504, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P504, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q504, 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I506, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J506, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K506, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L506, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M506, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N506, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O506, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P506, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q506, 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I508, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J508, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K508, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L508, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M508, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N508, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O508, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P508, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q508, 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I510, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J510, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K510, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L510, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M510, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N510, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O510, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P510, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q510, 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I512, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J512, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K512, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L512, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M512, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N512, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O512, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P512, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q512, 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I514, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J514, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K514, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L514, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M514, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N514, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O514, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P514, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q514, 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I516, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J516, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K516, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L516, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M516, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N516, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O516, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P516, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q516, 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I518, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J518, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K518, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L518, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M518, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N518, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O518, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P518, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q518, 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I520, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J520, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K520, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L520, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M520, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N520, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O520, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P520, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q520, 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I522, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J522, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K522, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L522, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M522, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N522, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O522, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P522, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q522, 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I524, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J524, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K524, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L524, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M524, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N524, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O524, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P524, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q524, 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I526, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J526, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K526, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L526, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M526, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N526, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O526, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P526, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q526, 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I528, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J528, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K528, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L528, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M528, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N528, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O528, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P528, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q528, 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$897=0, 'Adjustment for previous period'!I530, 0)","v":0},{"$f":"IF(K$897=0, 'Adjustment for previous period'!J530, 0)","v":0},{"$f":"IF(L$897=0, 'Adjustment for previous period'!K530, 0)","v":0},{"$f":"IF(M$897=0, 'Adjustment for previous period'!L530, 0)","v":0},{"$f":"IF(N$897=0, 'Adjustment for previous period'!M530, 0)","v":0},{"$f":"IF(O$897=0, 'Adjustment for previous period'!N530, 0)","v":0},{"$f":"IF(P$897=0, 'Adjustment for previous period'!O530, 0)","v":0},{"$f":"IF(Q$897=0, 'Adjustment for previous period'!P530, 0)","v":0},{"$f":"IF(R$897=0, 'Adjustment for previous period'!Q530, 0)","v":0}]
[]
[null,null,"Final Year Asset Adjustments",null,null,null,null,null,{"$f":"SUM(I1054:I1103)","v":0},0,0,5,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H455, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H455, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H456, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H456, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H457, 0), 0)","v":5},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H457, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H457, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H458, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H458, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H459, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H459, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H460, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H460, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H461, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H461, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H462, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H462, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H463, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H463, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H464, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H464, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H465, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H465, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H466, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H466, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H467, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H467, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H468, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H468, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H469, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H469, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H470, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H470, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H471, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H471, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H472, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H472, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H473, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H473, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H474, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H474, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H475, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H475, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H476, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H476, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H477, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H477, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H478, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H478, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H479, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H479, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H480, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H480, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H481, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H481, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H482, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H482, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H483, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H483, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H484, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H484, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H485, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H485, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H486, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H486, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H487, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H487, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H488, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H488, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H489, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H489, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H490, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H490, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H491, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H491, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H492, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H492, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H493, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H493, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H494, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H494, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H495, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H495, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H496, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H496, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H497, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H497, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H498, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H498, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H499, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H499, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H500, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H500, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H501, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H501, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H502, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H502, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H503, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H503, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(I$897>0, IF(J$897=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(J$897>0, IF(K$897=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(K$897>0, IF(L$897=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(L$897>0, IF(M$897=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(M$897>0, IF(N$897=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(N$897>0, IF(O$897=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(O$897>0, IF(P$897=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(P$897>0, IF(Q$897=0, 'RFM input'!$H504, 0), 0)","v":0},{"$f":"IF(Q$897>0, IF(R$897=0, 'RFM input'!$H504, 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 – As Commissioned",null,null,null,null,null,{"$f":"SUM(I1106:I1155)","v":0},0,0,2882.0432603400459,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,null,{"$f":"IF(J$897=0, I898+I950+I1002+I1054, 0)","v":0},{"$f":"IF(K$897=0, J898+J950+J1002+J1054, 0)","v":0},{"$f":"IF(L$897=0, K898+K950+K1002+K1054, 0)","v":0},1085.1323926008922,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Substations"},null,null,null,null,{"$f":"IF(J$897=0, I899+I951+I1003+I1055, 0)","v":0},0,0,840.14561000718231,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Easements"},null,null,null,null,{"$f":"IF(J$897=0, I900+I952+I1004+I1056, 0)","v":0},0,0,956.76525773197147,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":0},null,null,null,null,{"$f":"IF(J$897=0, I901+I953+I1005+I1057, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":0},null,null,null,null,{"$f":"IF(J$897=0, I902+I954+I1006+I1058, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":0},null,null,null,null,{"$f":"IF(J$897=0, I903+I955+I1007+I1059, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,null,{"$f":"IF(J$897=0, I904+I956+I1008+I1060, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,null,{"$f":"IF(J$897=0, I905+I957+I1009+I1061, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"IF(J$897=0, I906+I958+I1010+I1062, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"IF(J$897=0, I907+I959+I1011+I1063, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"IF(J$897=0, I908+I960+I1012+I1064, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"IF(J$897=0, I909+I961+I1013+I1065, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"IF(J$897=0, I910+I962+I1014+I1066, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"IF(J$897=0, I911+I963+I1015+I1067, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"IF(J$897=0, I912+I964+I1016+I1068, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"IF(J$897=0, I913+I965+I1017+I1069, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"IF(J$897=0, I914+I966+I1018+I1070, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"IF(J$897=0, I915+I967+I1019+I1071, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"IF(J$897=0, I916+I968+I1020+I1072, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"IF(J$897=0, I917+I969+I1021+I1073, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"IF(J$897=0, I918+I970+I1022+I1074, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"IF(J$897=0, I919+I971+I1023+I1075, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"IF(J$897=0, I920+I972+I1024+I1076, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"IF(J$897=0, I921+I973+I1025+I1077, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"IF(J$897=0, I922+I974+I1026+I1078, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"IF(J$897=0, I923+I975+I1027+I1079, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"IF(J$897=0, I924+I976+I1028+I1080, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"IF(J$897=0, I925+I977+I1029+I1081, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"IF(J$897=0, I926+I978+I1030+I1082, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"IF(J$897=0, I927+I979+I1031+I1083, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"IF(J$897=0, I928+I980+I1032+I1084, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"IF(J$897=0, I929+I981+I1033+I1085, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"IF(J$897=0, I930+I982+I1034+I1086, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"IF(J$897=0, I931+I983+I1035+I1087, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"IF(J$897=0, I932+I984+I1036+I1088, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"IF(J$897=0, I933+I985+I1037+I1089, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"IF(J$897=0, I934+I986+I1038+I1090, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"IF(J$897=0, I935+I987+I1039+I1091, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"IF(J$897=0, I936+I988+I1040+I1092, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"IF(J$897=0, I937+I989+I1041+I1093, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"IF(J$897=0, I938+I990+I1042+I1094, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"IF(J$897=0, I939+I991+I1043+I1095, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"IF(J$897=0, I940+I992+I1044+I1096, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"IF(J$897=0, I941+I993+I1045+I1097, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"IF(J$897=0, I942+I994+I1046+I1098, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"IF(J$897=0, I943+I995+I1047+I1099, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"IF(J$897=0, I944+I996+I1048+I1100, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"IF(J$897=0, I945+I997+I1049+I1101, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"IF(J$897=0, I946+I998+I1050+I1102, 0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"IF(J$897=0, I947+I999+I1051+I1103, 0)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"TAB roll forward","index":8,"n_rows":761,"n_cols":18,"rows_kept":761,"cut":false,"hidden":false,"merged":[[112,3,122,3],[320,3,330,3],[333,3,343,3],[125,3,135,3],[138,3,148,3],[151,3,161,3],[216,3,226,3],[229,3,239,3],[164,3,174,3],[177,3,187,3],[190,3,200,3],[203,3,213,3],[346,3,356,3],[359,3,369,3],[242,3,252,3],[255,3,265,3],[294,3,304,3],[307,3,317,3],[268,3,278,3],[281,3,291,3],[372,3,382,3],[385,3,395,3],[398,3,408,3],[411,3,421,3],[476,3,486,3],[489,3,499,3],[424,3,434,3],[437,3,447,3],[450,3,460,3],[463,3,473,3],[502,3,512,3],[515,3,525,3],[528,3,538,3],[541,3,551,3],[554,3,564,3],[567,3,577,3],[580,3,590,3],[593,3,603,3],[606,3,616,3],[619,3,629,3],[632,3,642,3],[645,3,655,3],[658,3,668,3],[671,3,681,3],[684,3,694,3],[697,3,707,3],[710,3,720,3],[723,3,733,3],[736,3,746,3],[749,3,759,3]]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Tax Asset Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Aus Elec - Tax Asset Roll Forward - TNSP RFM - version 3"},null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,"Year",null,null,null,null,null,{"$f":"'RFM input'!H60","v":"2012-13"},{"$f":"'RFM input'!I60","v":"2013-14"},{"$f":"'RFM input'!J60","v":"2014-15"},{"$f":"'RFM input'!K60","v":"2015-16"},{"$f":"'RFM input'!L60","v":"2016-17"},{"$f":"'RFM input'!M60","v":"2017-18"},{"$f":"'RFM input'!N60","v":"2018-19"},{"$f":"'RFM input'!O60","v":"2019-20"},{"$f":"'RFM input'!P60","v":"2020-21"},{"$f":"'RFM input'!Q60","v":"2021-22"},{"$f":"IF(LEN(Q4)>4,CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1),Q4+1)","v":"2022-23"}]
[null,"Tax Values ($m Nominal)"]
[]
[null,"Opening Tax Asset Values",null,null,null,null,null,{"$f":"SUM(H8:H57)","v":2088.3264001009875},{"$f":"SUM(I8:I57)","v":2055.6966080979578},2022.5874510155631,1988.9989288538031,1954.9310416126782,1925.3837892921883,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,null,{"$f":"'RFM input'!W7-'RFM input'!N7/(1+previous_vanilla)^0.5+('RFM input'!G223-'RFM input'!G277)","v":796.44213336699579},{"$f":"H8+H60+H124","v":774.584448032316},{"$f":"I8+I60+I124","v":752.50454047541393},{"$f":"IF(COUNT($H8:J8)>'RFM input'!$AA$7,0, J8+J60+J124+IF(K$111=0,'RFM input'!$I$455,0))","v":730.20241069628969},{"$f":"IF(COUNT($H8:K8)>'RFM input'!$AA$7,0, K8+K60+K124+IF(L$111=0,'RFM input'!$I$455,0))","v":707.67805869494316},{"$f":"IF(COUNT($H8:L8)>'RFM input'!$AA$7,0, L8+L60+L124+IF(M$111=0,'RFM input'!$I$455,0))","v":684.93148447137446},{"$f":"IF(COUNT($H8:M8)>'RFM input'!$AA$7,0, M8+M60+M124+IF(N$111=0,'RFM input'!$I$455,0))","v":0},{"$f":"IF(COUNT($H8:N8)>'RFM input'!$AA$7,0, N8+N60+N124+IF(O$111=0,'RFM input'!$I$455,0))","v":0},{"$f":"IF(COUNT($H8:O8)>'RFM input'!$AA$7,0, O8+O60+O124+IF(P$111=0,'RFM input'!$I$455,0))","v":0},{"$f":"IF(COUNT($H8:P8)>'RFM input'!$AA$7,0, P8+P60+P124+IF(Q$111=0,'RFM input'!$I$455,0))","v":0},{"$f":"IF(COUNT($H8:Q8)>'RFM input'!$AA$7,0, Q8+Q60+Q124+IF(R$111=0,'RFM input'!$I$455,0))","v":0}]
[null,null,{"$f":"Asset2","v":"Substations"},null,null,null,null,{"$f":"'RFM input'!W8-'RFM input'!N8/(1+previous_vanilla)^0.5+('RFM input'!G224-'RFM input'!G278)","v":695.44213336699579},{"$f":"H9+H61+H137","v":669.67002669864598},{"$f":"I9+I61+I137","v":643.64077717315331},{"$f":"IF(COUNT($H9:J9)>'RFM input'!$AA$7,0, J9+J61+J137+IF(K$111=0,'RFM input'!$I$456,0))","v":617.35438479051777},{"$f":"IF(COUNT($H9:K9)>'RFM input'!$AA$7,0, K9+K61+K137+IF(L$111=0,'RFM input'!$I$456,0))","v":590.81084955073936},{"$f":"IF(COUNT($H9:L9)>'RFM input'!$AA$7,0, L9+L61+L137+IF(M$111=0,'RFM input'!$I$456,0))","v":564.01017145381809},{"$f":"IF(COUNT($H9:M9)>'RFM input'!$AA$7,0, M9+M61+M137+IF(N$111=0,'RFM input'!$I$456,0))","v":0},{"$f":"IF(COUNT($H9:N9)>'RFM input'!$AA$7,0, N9+N61+N137+IF(O$111=0,'RFM input'!$I$456,0))","v":0},{"$f":"IF(COUNT($H9:O9)>'RFM input'!$AA$7,0, O9+O61+O137+IF(P$111=0,'RFM input'!$I$456,0))","v":0},{"$f":"IF(COUNT($H9:P9)>'RFM input'!$AA$7,0, P9+P61+P137+IF(Q$111=0,'RFM input'!$I$456,0))","v":0},{"$f":"IF(COUNT($H9:Q9)>'RFM input'!$AA$7,0, Q9+Q61+Q137+IF(R$111=0,'RFM input'!$I$456,0))","v":0}]
[null,null,{"$f":"Asset3","v":"Easements"},null,null,null,null,{"$f":"'RFM input'!W9-'RFM input'!N9/(1+previous_vanilla)^0.5+('RFM input'!G225-'RFM input'!G279)","v":596.44213336699579},{"$f":"H10+H62+H150","v":611.44213336699579},{"$f":"I10+I62+I150","v":626.44213336699579},{"$f":"IF(COUNT($H10:J10)>'RFM input'!$AA$7,0, J10+J62+J150+IF(K$111=0,'RFM input'!$I$457,0))","v":641.44213336699579},{"$f":"IF(COUNT($H10:K10)>'RFM input'!$AA$7,0, K10+K62+K150+IF(L$111=0,'RFM input'!$I$457,0))","v":656.44213336699579},{"$f":"IF(COUNT($H10:L10)>'RFM input'!$AA$7,0, L10+L62+L150+IF(M$111=0,'RFM input'!$I$457,0))","v":676.44213336699579},{"$f":"IF(COUNT($H10:M10)>'RFM input'!$AA$7,0, M10+M62+M150+IF(N$111=0,'RFM input'!$I$457,0))","v":0},{"$f":"IF(COUNT($H10:N10)>'RFM input'!$AA$7,0, N10+N62+N150+IF(O$111=0,'RFM input'!$I$457,0))","v":0},{"$f":"IF(COUNT($H10:O10)>'RFM input'!$AA$7,0, O10+O62+O150+IF(P$111=0,'RFM input'!$I$457,0))","v":0},{"$f":"IF(COUNT($H10:P10)>'RFM input'!$AA$7,0, P10+P62+P150+IF(Q$111=0,'RFM input'!$I$457,0))","v":0},{"$f":"IF(COUNT($H10:Q10)>'RFM input'!$AA$7,0, Q10+Q62+Q150+IF(R$111=0,'RFM input'!$I$457,0))","v":0}]
[null,null,{"$f":"Asset4","v":0},null,null,null,null,{"$f":"'RFM input'!W10-'RFM input'!N10/(1+previous_vanilla)^0.5+('RFM input'!G226-'RFM input'!G280)","v":0},{"$f":"H11+H63+H163","v":0},{"$f":"I11+I63+I163","v":0},{"$f":"IF(COUNT($H11:J11)>'RFM input'!$AA$7,0, J11+J63+J163+IF(K$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:K11)>'RFM input'!$AA$7,0, K11+K63+K163+IF(L$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:L11)>'RFM input'!$AA$7,0, L11+L63+L163+IF(M$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:M11)>'RFM input'!$AA$7,0, M11+M63+M163+IF(N$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:N11)>'RFM input'!$AA$7,0, N11+N63+N163+IF(O$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:O11)>'RFM input'!$AA$7,0, O11+O63+O163+IF(P$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:P11)>'RFM input'!$AA$7,0, P11+P63+P163+IF(Q$111=0,'RFM input'!$I$458,0))","v":0},{"$f":"IF(COUNT($H11:Q11)>'RFM input'!$AA$7,0, Q11+Q63+Q163+IF(R$111=0,'RFM input'!$I$458,0))","v":0}]
[null,null,{"$f":"Asset5","v":0},null,null,null,null,{"$f":"'RFM input'!W11-'RFM input'!N11/(1+previous_vanilla)^0.5+('RFM input'!G227-'RFM input'!G281)","v":0},{"$f":"H12+H64+H176","v":0},{"$f":"I12+I64+I176","v":0},{"$f":"IF(COUNT($H12:J12)>'RFM input'!$AA$7,0, J12+J64+J176+IF(K$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:K12)>'RFM input'!$AA$7,0, K12+K64+K176+IF(L$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:L12)>'RFM input'!$AA$7,0, L12+L64+L176+IF(M$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:M12)>'RFM input'!$AA$7,0, M12+M64+M176+IF(N$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:N12)>'RFM input'!$AA$7,0, N12+N64+N176+IF(O$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:O12)>'RFM input'!$AA$7,0, O12+O64+O176+IF(P$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:P12)>'RFM input'!$AA$7,0, P12+P64+P176+IF(Q$111=0,'RFM input'!$I$459,0))","v":0},{"$f":"IF(COUNT($H12:Q12)>'RFM input'!$AA$7,0, Q12+Q64+Q176+IF(R$111=0,'RFM input'!$I$459,0))","v":0}]
[null,null,{"$f":"Asset6","v":0},null,null,null,null,{"$f":"'RFM input'!W12-'RFM input'!N12/(1+previous_vanilla)^0.5+('RFM input'!G228-'RFM input'!G282)","v":0},{"$f":"H13+H65+H189","v":0},{"$f":"I13+I65+I189","v":0},{"$f":"IF(COUNT($H13:J13)>'RFM input'!$AA$7,0, J13+J65+J189+IF(K$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:K13)>'RFM input'!$AA$7,0, K13+K65+K189+IF(L$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:L13)>'RFM input'!$AA$7,0, L13+L65+L189+IF(M$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:M13)>'RFM input'!$AA$7,0, M13+M65+M189+IF(N$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:N13)>'RFM input'!$AA$7,0, N13+N65+N189+IF(O$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:O13)>'RFM input'!$AA$7,0, O13+O65+O189+IF(P$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:P13)>'RFM input'!$AA$7,0, P13+P65+P189+IF(Q$111=0,'RFM input'!$I$460,0))","v":0},{"$f":"IF(COUNT($H13:Q13)>'RFM input'!$AA$7,0, Q13+Q65+Q189+IF(R$111=0,'RFM input'!$I$460,0))","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,null,{"$f":"'RFM input'!W13-'RFM input'!N13/(1+previous_vanilla)^0.5+('RFM input'!G229-'RFM input'!G283)","v":0},{"$f":"H14+H66+H202","v":0},{"$f":"I14+I66+I202","v":0},{"$f":"IF(COUNT($H14:J14)>'RFM input'!$AA$7,0, J14+J66+J202+IF(K$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:K14)>'RFM input'!$AA$7,0, K14+K66+K202+IF(L$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:L14)>'RFM input'!$AA$7,0, L14+L66+L202+IF(M$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:M14)>'RFM input'!$AA$7,0, M14+M66+M202+IF(N$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:N14)>'RFM input'!$AA$7,0, N14+N66+N202+IF(O$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:O14)>'RFM input'!$AA$7,0, O14+O66+O202+IF(P$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:P14)>'RFM input'!$AA$7,0, P14+P66+P202+IF(Q$111=0,'RFM input'!$I$461,0))","v":0},{"$f":"IF(COUNT($H14:Q14)>'RFM input'!$AA$7,0, Q14+Q66+Q202+IF(R$111=0,'RFM input'!$I$461,0))","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,null,{"$f":"'RFM input'!W14-'RFM input'!N14/(1+previous_vanilla)^0.5+('RFM input'!G230-'RFM input'!G284)","v":0},{"$f":"H15+H67+H215","v":0},{"$f":"I15+I67+I215","v":0},{"$f":"IF(COUNT($H15:J15)>'RFM input'!$AA$7,0, J15+J67+J215+IF(K$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:K15)>'RFM input'!$AA$7,0, K15+K67+K215+IF(L$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:L15)>'RFM input'!$AA$7,0, L15+L67+L215+IF(M$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:M15)>'RFM input'!$AA$7,0, M15+M67+M215+IF(N$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:N15)>'RFM input'!$AA$7,0, N15+N67+N215+IF(O$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:O15)>'RFM input'!$AA$7,0, O15+O67+O215+IF(P$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:P15)>'RFM input'!$AA$7,0, P15+P67+P215+IF(Q$111=0,'RFM input'!$I$462,0))","v":0},{"$f":"IF(COUNT($H15:Q15)>'RFM input'!$AA$7,0, Q15+Q67+Q215+IF(R$111=0,'RFM input'!$I$462,0))","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"'RFM input'!W15-'RFM input'!N15/(1+previous_vanilla)^0.5+('RFM input'!G231-'RFM input'!G285)","v":0},{"$f":"H16+H68+H228","v":0},{"$f":"I16+I68+I228","v":0},{"$f":"IF(COUNT($H16:J16)>'RFM input'!$AA$7,0, J16+J68+J228+IF(K$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:K16)>'RFM input'!$AA$7,0, K16+K68+K228+IF(L$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:L16)>'RFM input'!$AA$7,0, L16+L68+L228+IF(M$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:M16)>'RFM input'!$AA$7,0, M16+M68+M228+IF(N$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:N16)>'RFM input'!$AA$7,0, N16+N68+N228+IF(O$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:O16)>'RFM input'!$AA$7,0, O16+O68+O228+IF(P$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:P16)>'RFM input'!$AA$7,0, P16+P68+P228+IF(Q$111=0,'RFM input'!$I$463,0))","v":0},{"$f":"IF(COUNT($H16:Q16)>'RFM input'!$AA$7,0, Q16+Q68+Q228+IF(R$111=0,'RFM input'!$I$463,0))","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"'RFM input'!W16-'RFM input'!N16/(1+previous_vanilla)^0.5+('RFM input'!G232-'RFM input'!G286)","v":0},{"$f":"H17+H69+H241","v":0},{"$f":"I17+I69+I241","v":0},{"$f":"IF(COUNT($H17:J17)>'RFM input'!$AA$7,0, J17+J69+J241+IF(K$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:K17)>'RFM input'!$AA$7,0, K17+K69+K241+IF(L$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:L17)>'RFM input'!$AA$7,0, L17+L69+L241+IF(M$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:M17)>'RFM input'!$AA$7,0, M17+M69+M241+IF(N$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:N17)>'RFM input'!$AA$7,0, N17+N69+N241+IF(O$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:O17)>'RFM input'!$AA$7,0, O17+O69+O241+IF(P$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:P17)>'RFM input'!$AA$7,0, P17+P69+P241+IF(Q$111=0,'RFM input'!$I$464,0))","v":0},{"$f":"IF(COUNT($H17:Q17)>'RFM input'!$AA$7,0, Q17+Q69+Q241+IF(R$111=0,'RFM input'!$I$464,0))","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"'RFM input'!W17-'RFM input'!N17/(1+previous_vanilla)^0.5+('RFM input'!G233-'RFM input'!G287)","v":0},{"$f":"H18+H70+H254","v":0},{"$f":"I18+I70+I254","v":0},{"$f":"IF(COUNT($H18:J18)>'RFM input'!$AA$7,0, J18+J70+J254+IF(K$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:K18)>'RFM input'!$AA$7,0, K18+K70+K254+IF(L$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:L18)>'RFM input'!$AA$7,0, L18+L70+L254+IF(M$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:M18)>'RFM input'!$AA$7,0, M18+M70+M254+IF(N$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:N18)>'RFM input'!$AA$7,0, N18+N70+N254+IF(O$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:O18)>'RFM input'!$AA$7,0, O18+O70+O254+IF(P$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:P18)>'RFM input'!$AA$7,0, P18+P70+P254+IF(Q$111=0,'RFM input'!$I$465,0))","v":0},{"$f":"IF(COUNT($H18:Q18)>'RFM input'!$AA$7,0, Q18+Q70+Q254+IF(R$111=0,'RFM input'!$I$465,0))","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"'RFM input'!W18-'RFM input'!N18/(1+previous_vanilla)^0.5+('RFM input'!G234-'RFM input'!G288)","v":0},{"$f":"H19+H71+H267","v":0},{"$f":"I19+I71+I267","v":0},{"$f":"IF(COUNT($H19:J19)>'RFM input'!$AA$7,0, J19+J71+J267+IF(K$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:K19)>'RFM input'!$AA$7,0, K19+K71+K267+IF(L$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:L19)>'RFM input'!$AA$7,0, L19+L71+L267+IF(M$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:M19)>'RFM input'!$AA$7,0, M19+M71+M267+IF(N$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:N19)>'RFM input'!$AA$7,0, N19+N71+N267+IF(O$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:O19)>'RFM input'!$AA$7,0, O19+O71+O267+IF(P$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:P19)>'RFM input'!$AA$7,0, P19+P71+P267+IF(Q$111=0,'RFM input'!$I$466,0))","v":0},{"$f":"IF(COUNT($H19:Q19)>'RFM input'!$AA$7,0, Q19+Q71+Q267+IF(R$111=0,'RFM input'!$I$466,0))","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"'RFM input'!W19-'RFM input'!N19/(1+previous_vanilla)^0.5+('RFM input'!G235-'RFM input'!G289)","v":0},{"$f":"H20+H72+H280","v":0},{"$f":"I20+I72+I280","v":0},{"$f":"IF(COUNT($H20:J20)>'RFM input'!$AA$7,0, J20+J72+J280+IF(K$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:K20)>'RFM input'!$AA$7,0, K20+K72+K280+IF(L$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:L20)>'RFM input'!$AA$7,0, L20+L72+L280+IF(M$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:M20)>'RFM input'!$AA$7,0, M20+M72+M280+IF(N$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:N20)>'RFM input'!$AA$7,0, N20+N72+N280+IF(O$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:O20)>'RFM input'!$AA$7,0, O20+O72+O280+IF(P$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:P20)>'RFM input'!$AA$7,0, P20+P72+P280+IF(Q$111=0,'RFM input'!$I$467,0))","v":0},{"$f":"IF(COUNT($H20:Q20)>'RFM input'!$AA$7,0, Q20+Q72+Q280+IF(R$111=0,'RFM input'!$I$467,0))","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"'RFM input'!W20-'RFM input'!N20/(1+previous_vanilla)^0.5+('RFM input'!G236-'RFM input'!G290)","v":0},{"$f":"H21+H73+H293","v":0},{"$f":"I21+I73+I293","v":0},{"$f":"IF(COUNT($H21:J21)>'RFM input'!$AA$7,0, J21+J73+J293+IF(K$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:K21)>'RFM input'!$AA$7,0, K21+K73+K293+IF(L$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:L21)>'RFM input'!$AA$7,0, L21+L73+L293+IF(M$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:M21)>'RFM input'!$AA$7,0, M21+M73+M293+IF(N$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:N21)>'RFM input'!$AA$7,0, N21+N73+N293+IF(O$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:O21)>'RFM input'!$AA$7,0, O21+O73+O293+IF(P$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:P21)>'RFM input'!$AA$7,0, P21+P73+P293+IF(Q$111=0,'RFM input'!$I$468,0))","v":0},{"$f":"IF(COUNT($H21:Q21)>'RFM input'!$AA$7,0, Q21+Q73+Q293+IF(R$111=0,'RFM input'!$I$468,0))","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"'RFM input'!W21-'RFM input'!N21/(1+previous_vanilla)^0.5+('RFM input'!G237-'RFM input'!G291)","v":0},{"$f":"H22+H74+H306","v":0},{"$f":"I22+I74+I306","v":0},{"$f":"IF(COUNT($H22:J22)>'RFM input'!$AA$7,0, J22+J74+J306+IF(K$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:K22)>'RFM input'!$AA$7,0, K22+K74+K306+IF(L$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:L22)>'RFM input'!$AA$7,0, L22+L74+L306+IF(M$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:M22)>'RFM input'!$AA$7,0, M22+M74+M306+IF(N$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:N22)>'RFM input'!$AA$7,0, N22+N74+N306+IF(O$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:O22)>'RFM input'!$AA$7,0, O22+O74+O306+IF(P$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:P22)>'RFM input'!$AA$7,0, P22+P74+P306+IF(Q$111=0,'RFM input'!$I$469,0))","v":0},{"$f":"IF(COUNT($H22:Q22)>'RFM input'!$AA$7,0, Q22+Q74+Q306+IF(R$111=0,'RFM input'!$I$469,0))","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"'RFM input'!W22-'RFM input'!N22/(1+previous_vanilla)^0.5+('RFM input'!G238-'RFM input'!G292)","v":0},{"$f":"H23+H75+H319","v":0},{"$f":"I23+I75+I319","v":0},{"$f":"IF(COUNT($H23:J23)>'RFM input'!$AA$7,0, J23+J75+J319+IF(K$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:K23)>'RFM input'!$AA$7,0, K23+K75+K319+IF(L$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:L23)>'RFM input'!$AA$7,0, L23+L75+L319+IF(M$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:M23)>'RFM input'!$AA$7,0, M23+M75+M319+IF(N$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:N23)>'RFM input'!$AA$7,0, N23+N75+N319+IF(O$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:O23)>'RFM input'!$AA$7,0, O23+O75+O319+IF(P$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:P23)>'RFM input'!$AA$7,0, P23+P75+P319+IF(Q$111=0,'RFM input'!$I$470,0))","v":0},{"$f":"IF(COUNT($H23:Q23)>'RFM input'!$AA$7,0, Q23+Q75+Q319+IF(R$111=0,'RFM input'!$I$470,0))","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"'RFM input'!W23-'RFM input'!N23/(1+previous_vanilla)^0.5+('RFM input'!G239-'RFM input'!G293)","v":0},{"$f":"H24+H76+H332","v":0},{"$f":"I24+I76+I332","v":0},{"$f":"IF(COUNT($H24:J24)>'RFM input'!$AA$7,0, J24+J76+J332+IF(K$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:K24)>'RFM input'!$AA$7,0, K24+K76+K332+IF(L$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:L24)>'RFM input'!$AA$7,0, L24+L76+L332+IF(M$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:M24)>'RFM input'!$AA$7,0, M24+M76+M332+IF(N$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:N24)>'RFM input'!$AA$7,0, N24+N76+N332+IF(O$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:O24)>'RFM input'!$AA$7,0, O24+O76+O332+IF(P$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:P24)>'RFM input'!$AA$7,0, P24+P76+P332+IF(Q$111=0,'RFM input'!$I$471,0))","v":0},{"$f":"IF(COUNT($H24:Q24)>'RFM input'!$AA$7,0, Q24+Q76+Q332+IF(R$111=0,'RFM input'!$I$471,0))","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"'RFM input'!W24-'RFM input'!N24/(1+previous_vanilla)^0.5+('RFM input'!G240-'RFM input'!G294)","v":0},{"$f":"H25+H77+H345","v":0},{"$f":"I25+I77+I345","v":0},{"$f":"IF(COUNT($H25:J25)>'RFM input'!$AA$7,0, J25+J77+J345+IF(K$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:K25)>'RFM input'!$AA$7,0, K25+K77+K345+IF(L$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:L25)>'RFM input'!$AA$7,0, L25+L77+L345+IF(M$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:M25)>'RFM input'!$AA$7,0, M25+M77+M345+IF(N$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:N25)>'RFM input'!$AA$7,0, N25+N77+N345+IF(O$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:O25)>'RFM input'!$AA$7,0, O25+O77+O345+IF(P$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:P25)>'RFM input'!$AA$7,0, P25+P77+P345+IF(Q$111=0,'RFM input'!$I$472,0))","v":0},{"$f":"IF(COUNT($H25:Q25)>'RFM input'!$AA$7,0, Q25+Q77+Q345+IF(R$111=0,'RFM input'!$I$472,0))","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"'RFM input'!W25-'RFM input'!N25/(1+previous_vanilla)^0.5+('RFM input'!G241-'RFM input'!G295)","v":0},{"$f":"H26+H78+H358","v":0},{"$f":"I26+I78+I358","v":0},{"$f":"IF(COUNT($H26:J26)>'RFM input'!$AA$7,0, J26+J78+J358+IF(K$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:K26)>'RFM input'!$AA$7,0, K26+K78+K358+IF(L$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:L26)>'RFM input'!$AA$7,0, L26+L78+L358+IF(M$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:M26)>'RFM input'!$AA$7,0, M26+M78+M358+IF(N$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:N26)>'RFM input'!$AA$7,0, N26+N78+N358+IF(O$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:O26)>'RFM input'!$AA$7,0, O26+O78+O358+IF(P$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:P26)>'RFM input'!$AA$7,0, P26+P78+P358+IF(Q$111=0,'RFM input'!$I$473,0))","v":0},{"$f":"IF(COUNT($H26:Q26)>'RFM input'!$AA$7,0, Q26+Q78+Q358+IF(R$111=0,'RFM input'!$I$473,0))","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"'RFM input'!W26-'RFM input'!N26/(1+previous_vanilla)^0.5+('RFM input'!G242-'RFM input'!G296)","v":0},{"$f":"H27+H79+H371","v":0},{"$f":"I27+I79+I371","v":0},{"$f":"IF(COUNT($H27:J27)>'RFM input'!$AA$7,0, J27+J79+J371+IF(K$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:K27)>'RFM input'!$AA$7,0, K27+K79+K371+IF(L$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:L27)>'RFM input'!$AA$7,0, L27+L79+L371+IF(M$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:M27)>'RFM input'!$AA$7,0, M27+M79+M371+IF(N$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:N27)>'RFM input'!$AA$7,0, N27+N79+N371+IF(O$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:O27)>'RFM input'!$AA$7,0, O27+O79+O371+IF(P$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:P27)>'RFM input'!$AA$7,0, P27+P79+P371+IF(Q$111=0,'RFM input'!$I$474,0))","v":0},{"$f":"IF(COUNT($H27:Q27)>'RFM input'!$AA$7,0, Q27+Q79+Q371+IF(R$111=0,'RFM input'!$I$474,0))","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"'RFM input'!W27-'RFM input'!N27/(1+previous_vanilla)^0.5+('RFM input'!G243-'RFM input'!G297)","v":0},{"$f":"H28+H80+H384","v":0},{"$f":"I28+I80+I384","v":0},{"$f":"IF(COUNT($H28:J28)>'RFM input'!$AA$7,0, J28+J80+J384+IF(K$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:K28)>'RFM input'!$AA$7,0, K28+K80+K384+IF(L$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:L28)>'RFM input'!$AA$7,0, L28+L80+L384+IF(M$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:M28)>'RFM input'!$AA$7,0, M28+M80+M384+IF(N$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:N28)>'RFM input'!$AA$7,0, N28+N80+N384+IF(O$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:O28)>'RFM input'!$AA$7,0, O28+O80+O384+IF(P$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:P28)>'RFM input'!$AA$7,0, P28+P80+P384+IF(Q$111=0,'RFM input'!$I$475,0))","v":0},{"$f":"IF(COUNT($H28:Q28)>'RFM input'!$AA$7,0, Q28+Q80+Q384+IF(R$111=0,'RFM input'!$I$475,0))","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"'RFM input'!W28-'RFM input'!N28/(1+previous_vanilla)^0.5+('RFM input'!G244-'RFM input'!G298)","v":0},{"$f":"H29+H81+H397","v":0},{"$f":"I29+I81+I397","v":0},{"$f":"IF(COUNT($H29:J29)>'RFM input'!$AA$7,0, J29+J81+J397+IF(K$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:K29)>'RFM input'!$AA$7,0, K29+K81+K397+IF(L$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:L29)>'RFM input'!$AA$7,0, L29+L81+L397+IF(M$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:M29)>'RFM input'!$AA$7,0, M29+M81+M397+IF(N$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:N29)>'RFM input'!$AA$7,0, N29+N81+N397+IF(O$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:O29)>'RFM input'!$AA$7,0, O29+O81+O397+IF(P$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:P29)>'RFM input'!$AA$7,0, P29+P81+P397+IF(Q$111=0,'RFM input'!$I$476,0))","v":0},{"$f":"IF(COUNT($H29:Q29)>'RFM input'!$AA$7,0, Q29+Q81+Q397+IF(R$111=0,'RFM input'!$I$476,0))","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"'RFM input'!W29-'RFM input'!N29/(1+previous_vanilla)^0.5+('RFM input'!G245-'RFM input'!G299)","v":0},{"$f":"H30+H82+H410","v":0},{"$f":"I30+I82+I410","v":0},{"$f":"IF(COUNT($H30:J30)>'RFM input'!$AA$7,0, J30+J82+J410+IF(K$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:K30)>'RFM input'!$AA$7,0, K30+K82+K410+IF(L$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:L30)>'RFM input'!$AA$7,0, L30+L82+L410+IF(M$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:M30)>'RFM input'!$AA$7,0, M30+M82+M410+IF(N$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:N30)>'RFM input'!$AA$7,0, N30+N82+N410+IF(O$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:O30)>'RFM input'!$AA$7,0, O30+O82+O410+IF(P$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:P30)>'RFM input'!$AA$7,0, P30+P82+P410+IF(Q$111=0,'RFM input'!$I$477,0))","v":0},{"$f":"IF(COUNT($H30:Q30)>'RFM input'!$AA$7,0, Q30+Q82+Q410+IF(R$111=0,'RFM input'!$I$477,0))","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"'RFM input'!W30-'RFM input'!N30/(1+previous_vanilla)^0.5+('RFM input'!G246-'RFM input'!G300)","v":0},{"$f":"H31+H83+H423","v":0},{"$f":"I31+I83+I423","v":0},{"$f":"IF(COUNT($H31:J31)>'RFM input'!$AA$7,0, J31+J83+J423+IF(K$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:K31)>'RFM input'!$AA$7,0, K31+K83+K423+IF(L$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:L31)>'RFM input'!$AA$7,0, L31+L83+L423+IF(M$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:M31)>'RFM input'!$AA$7,0, M31+M83+M423+IF(N$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:N31)>'RFM input'!$AA$7,0, N31+N83+N423+IF(O$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:O31)>'RFM input'!$AA$7,0, O31+O83+O423+IF(P$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:P31)>'RFM input'!$AA$7,0, P31+P83+P423+IF(Q$111=0,'RFM input'!$I$478,0))","v":0},{"$f":"IF(COUNT($H31:Q31)>'RFM input'!$AA$7,0, Q31+Q83+Q423+IF(R$111=0,'RFM input'!$I$478,0))","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"'RFM input'!W31-'RFM input'!N31/(1+previous_vanilla)^0.5+('RFM input'!G247-'RFM input'!G301)","v":0},{"$f":"H32+H84+H436","v":0},{"$f":"I32+I84+I436","v":0},{"$f":"IF(COUNT($H32:J32)>'RFM input'!$AA$7,0, J32+J84+J436+IF(K$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:K32)>'RFM input'!$AA$7,0, K32+K84+K436+IF(L$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:L32)>'RFM input'!$AA$7,0, L32+L84+L436+IF(M$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:M32)>'RFM input'!$AA$7,0, M32+M84+M436+IF(N$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:N32)>'RFM input'!$AA$7,0, N32+N84+N436+IF(O$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:O32)>'RFM input'!$AA$7,0, O32+O84+O436+IF(P$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:P32)>'RFM input'!$AA$7,0, P32+P84+P436+IF(Q$111=0,'RFM input'!$I$479,0))","v":0},{"$f":"IF(COUNT($H32:Q32)>'RFM input'!$AA$7,0, Q32+Q84+Q436+IF(R$111=0,'RFM input'!$I$479,0))","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"'RFM input'!W32-'RFM input'!N32/(1+previous_vanilla)^0.5+('RFM input'!G248-'RFM input'!G302)","v":0},{"$f":"H33+H85+H449","v":0},{"$f":"I33+I85+I449","v":0},{"$f":"IF(COUNT($H33:J33)>'RFM input'!$AA$7,0, J33+J85+J449+IF(K$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:K33)>'RFM input'!$AA$7,0, K33+K85+K449+IF(L$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:L33)>'RFM input'!$AA$7,0, L33+L85+L449+IF(M$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:M33)>'RFM input'!$AA$7,0, M33+M85+M449+IF(N$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:N33)>'RFM input'!$AA$7,0, N33+N85+N449+IF(O$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:O33)>'RFM input'!$AA$7,0, O33+O85+O449+IF(P$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:P33)>'RFM input'!$AA$7,0, P33+P85+P449+IF(Q$111=0,'RFM input'!$I$480,0))","v":0},{"$f":"IF(COUNT($H33:Q33)>'RFM input'!$AA$7,0, Q33+Q85+Q449+IF(R$111=0,'RFM input'!$I$480,0))","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"'RFM input'!W33-'RFM input'!N33/(1+previous_vanilla)^0.5+('RFM input'!G249-'RFM input'!G303)","v":0},{"$f":"H34+H86+H462","v":0},{"$f":"I34+I86+I462","v":0},{"$f":"IF(COUNT($H34:J34)>'RFM input'!$AA$7,0, J34+J86+J462+IF(K$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:K34)>'RFM input'!$AA$7,0, K34+K86+K462+IF(L$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:L34)>'RFM input'!$AA$7,0, L34+L86+L462+IF(M$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:M34)>'RFM input'!$AA$7,0, M34+M86+M462+IF(N$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:N34)>'RFM input'!$AA$7,0, N34+N86+N462+IF(O$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:O34)>'RFM input'!$AA$7,0, O34+O86+O462+IF(P$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:P34)>'RFM input'!$AA$7,0, P34+P86+P462+IF(Q$111=0,'RFM input'!$I$481,0))","v":0},{"$f":"IF(COUNT($H34:Q34)>'RFM input'!$AA$7,0, Q34+Q86+Q462+IF(R$111=0,'RFM input'!$I$481,0))","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"'RFM input'!W34-'RFM input'!N34/(1+previous_vanilla)^0.5+('RFM input'!G250-'RFM input'!G304)","v":0},{"$f":"H35+H87+H475","v":0},{"$f":"I35+I87+I475","v":0},{"$f":"IF(COUNT($H35:J35)>'RFM input'!$AA$7,0, J35+J87+J475+IF(K$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:K35)>'RFM input'!$AA$7,0, K35+K87+K475+IF(L$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:L35)>'RFM input'!$AA$7,0, L35+L87+L475+IF(M$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:M35)>'RFM input'!$AA$7,0, M35+M87+M475+IF(N$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:N35)>'RFM input'!$AA$7,0, N35+N87+N475+IF(O$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:O35)>'RFM input'!$AA$7,0, O35+O87+O475+IF(P$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:P35)>'RFM input'!$AA$7,0, P35+P87+P475+IF(Q$111=0,'RFM input'!$I$482,0))","v":0},{"$f":"IF(COUNT($H35:Q35)>'RFM input'!$AA$7,0, Q35+Q87+Q475+IF(R$111=0,'RFM input'!$I$482,0))","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"'RFM input'!W35-'RFM input'!N35/(1+previous_vanilla)^0.5+('RFM input'!G251-'RFM input'!G305)","v":0},{"$f":"H36+H88+H488","v":0},{"$f":"I36+I88+I488","v":0},{"$f":"IF(COUNT($H36:J36)>'RFM input'!$AA$7,0, J36+J88+J488+IF(K$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:K36)>'RFM input'!$AA$7,0, K36+K88+K488+IF(L$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:L36)>'RFM input'!$AA$7,0, L36+L88+L488+IF(M$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:M36)>'RFM input'!$AA$7,0, M36+M88+M488+IF(N$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:N36)>'RFM input'!$AA$7,0, N36+N88+N488+IF(O$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:O36)>'RFM input'!$AA$7,0, O36+O88+O488+IF(P$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:P36)>'RFM input'!$AA$7,0, P36+P88+P488+IF(Q$111=0,'RFM input'!$I$483,0))","v":0},{"$f":"IF(COUNT($H36:Q36)>'RFM input'!$AA$7,0, Q36+Q88+Q488+IF(R$111=0,'RFM input'!$I$483,0))","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"'RFM input'!W36-'RFM input'!N36/(1+previous_vanilla)^0.5+('RFM input'!G252-'RFM input'!G306)","v":0},{"$f":"H37+H89+H501","v":0},{"$f":"I37+I89+I501","v":0},{"$f":"IF(COUNT($H37:J37)>'RFM input'!$AA$7,0, J37+J89+J501+IF(K$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:K37)>'RFM input'!$AA$7,0, K37+K89+K501+IF(L$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:L37)>'RFM input'!$AA$7,0, L37+L89+L501+IF(M$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:M37)>'RFM input'!$AA$7,0, M37+M89+M501+IF(N$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:N37)>'RFM input'!$AA$7,0, N37+N89+N501+IF(O$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:O37)>'RFM input'!$AA$7,0, O37+O89+O501+IF(P$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:P37)>'RFM input'!$AA$7,0, P37+P89+P501+IF(Q$111=0,'RFM input'!$I$484,0))","v":0},{"$f":"IF(COUNT($H37:Q37)>'RFM input'!$AA$7,0, Q37+Q89+Q501+IF(R$111=0,'RFM input'!$I$484,0))","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"'RFM input'!W37-'RFM input'!N37/(1+previous_vanilla)^0.5+('RFM input'!G253-'RFM input'!G307)","v":0},{"$f":"H38+H90+H514","v":0},{"$f":"I38+I90+I514","v":0},{"$f":"IF(COUNT($H38:J38)>'RFM input'!$AA$7,0, J38+J90+J514+IF(K$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:K38)>'RFM input'!$AA$7,0, K38+K90+K514+IF(L$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:L38)>'RFM input'!$AA$7,0, L38+L90+L514+IF(M$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:M38)>'RFM input'!$AA$7,0, M38+M90+M514+IF(N$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:N38)>'RFM input'!$AA$7,0, N38+N90+N514+IF(O$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:O38)>'RFM input'!$AA$7,0, O38+O90+O514+IF(P$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:P38)>'RFM input'!$AA$7,0, P38+P90+P514+IF(Q$111=0,'RFM input'!$I$485,0))","v":0},{"$f":"IF(COUNT($H38:Q38)>'RFM input'!$AA$7,0, Q38+Q90+Q514+IF(R$111=0,'RFM input'!$I$485,0))","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"'RFM input'!W38-'RFM input'!N38/(1+previous_vanilla)^0.5+('RFM input'!G254-'RFM input'!G308)","v":0},{"$f":"H39+H91+H527","v":0},{"$f":"I39+I91+I527","v":0},{"$f":"IF(COUNT($H39:J39)>'RFM input'!$AA$7,0, J39+J91+J527+IF(K$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:K39)>'RFM input'!$AA$7,0, K39+K91+K527+IF(L$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:L39)>'RFM input'!$AA$7,0, L39+L91+L527+IF(M$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:M39)>'RFM input'!$AA$7,0, M39+M91+M527+IF(N$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:N39)>'RFM input'!$AA$7,0, N39+N91+N527+IF(O$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:O39)>'RFM input'!$AA$7,0, O39+O91+O527+IF(P$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:P39)>'RFM input'!$AA$7,0, P39+P91+P527+IF(Q$111=0,'RFM input'!$I$486,0))","v":0},{"$f":"IF(COUNT($H39:Q39)>'RFM input'!$AA$7,0, Q39+Q91+Q527+IF(R$111=0,'RFM input'!$I$486,0))","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"'RFM input'!W39-'RFM input'!N39/(1+previous_vanilla)^0.5+('RFM input'!G255-'RFM input'!G309)","v":0},{"$f":"H40+H92+H540","v":0},{"$f":"I40+I92+I540","v":0},{"$f":"IF(COUNT($H40:J40)>'RFM input'!$AA$7,0, J40+J92+J540+IF(K$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:K40)>'RFM input'!$AA$7,0, K40+K92+K540+IF(L$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:L40)>'RFM input'!$AA$7,0, L40+L92+L540+IF(M$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:M40)>'RFM input'!$AA$7,0, M40+M92+M540+IF(N$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:N40)>'RFM input'!$AA$7,0, N40+N92+N540+IF(O$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:O40)>'RFM input'!$AA$7,0, O40+O92+O540+IF(P$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:P40)>'RFM input'!$AA$7,0, P40+P92+P540+IF(Q$111=0,'RFM input'!$I$487,0))","v":0},{"$f":"IF(COUNT($H40:Q40)>'RFM input'!$AA$7,0, Q40+Q92+Q540+IF(R$111=0,'RFM input'!$I$487,0))","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"'RFM input'!W40-'RFM input'!N40/(1+previous_vanilla)^0.5+('RFM input'!G256-'RFM input'!G310)","v":0},{"$f":"H41+H93+H553","v":0},{"$f":"I41+I93+I553","v":0},{"$f":"IF(COUNT($H41:J41)>'RFM input'!$AA$7,0, J41+J93+J553+IF(K$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:K41)>'RFM input'!$AA$7,0, K41+K93+K553+IF(L$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:L41)>'RFM input'!$AA$7,0, L41+L93+L553+IF(M$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:M41)>'RFM input'!$AA$7,0, M41+M93+M553+IF(N$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:N41)>'RFM input'!$AA$7,0, N41+N93+N553+IF(O$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:O41)>'RFM input'!$AA$7,0, O41+O93+O553+IF(P$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:P41)>'RFM input'!$AA$7,0, P41+P93+P553+IF(Q$111=0,'RFM input'!$I$488,0))","v":0},{"$f":"IF(COUNT($H41:Q41)>'RFM input'!$AA$7,0, Q41+Q93+Q553+IF(R$111=0,'RFM input'!$I$488,0))","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"'RFM input'!W41-'RFM input'!N41/(1+previous_vanilla)^0.5+('RFM input'!G257-'RFM input'!G311)","v":0},{"$f":"H42+H94+H566","v":0},{"$f":"I42+I94+I566","v":0},{"$f":"IF(COUNT($H42:J42)>'RFM input'!$AA$7,0, J42+J94+J566+IF(K$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:K42)>'RFM input'!$AA$7,0, K42+K94+K566+IF(L$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:L42)>'RFM input'!$AA$7,0, L42+L94+L566+IF(M$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:M42)>'RFM input'!$AA$7,0, M42+M94+M566+IF(N$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:N42)>'RFM input'!$AA$7,0, N42+N94+N566+IF(O$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:O42)>'RFM input'!$AA$7,0, O42+O94+O566+IF(P$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:P42)>'RFM input'!$AA$7,0, P42+P94+P566+IF(Q$111=0,'RFM input'!$I$489,0))","v":0},{"$f":"IF(COUNT($H42:Q42)>'RFM input'!$AA$7,0, Q42+Q94+Q566+IF(R$111=0,'RFM input'!$I$489,0))","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"'RFM input'!W42-'RFM input'!N42/(1+previous_vanilla)^0.5+('RFM input'!G258-'RFM input'!G312)","v":0},{"$f":"H43+H95+H579","v":0},{"$f":"I43+I95+I579","v":0},{"$f":"IF(COUNT($H43:J43)>'RFM input'!$AA$7,0, J43+J95+J579+IF(K$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:K43)>'RFM input'!$AA$7,0, K43+K95+K579+IF(L$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:L43)>'RFM input'!$AA$7,0, L43+L95+L579+IF(M$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:M43)>'RFM input'!$AA$7,0, M43+M95+M579+IF(N$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:N43)>'RFM input'!$AA$7,0, N43+N95+N579+IF(O$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:O43)>'RFM input'!$AA$7,0, O43+O95+O579+IF(P$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:P43)>'RFM input'!$AA$7,0, P43+P95+P579+IF(Q$111=0,'RFM input'!$I$490,0))","v":0},{"$f":"IF(COUNT($H43:Q43)>'RFM input'!$AA$7,0, Q43+Q95+Q579+IF(R$111=0,'RFM input'!$I$490,0))","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"'RFM input'!W43-'RFM input'!N43/(1+previous_vanilla)^0.5+('RFM input'!G259-'RFM input'!G313)","v":0},{"$f":"H44+H96+H592","v":0},{"$f":"I44+I96+I592","v":0},{"$f":"IF(COUNT($H44:J44)>'RFM input'!$AA$7,0, J44+J96+J592+IF(K$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:K44)>'RFM input'!$AA$7,0, K44+K96+K592+IF(L$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:L44)>'RFM input'!$AA$7,0, L44+L96+L592+IF(M$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:M44)>'RFM input'!$AA$7,0, M44+M96+M592+IF(N$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:N44)>'RFM input'!$AA$7,0, N44+N96+N592+IF(O$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:O44)>'RFM input'!$AA$7,0, O44+O96+O592+IF(P$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:P44)>'RFM input'!$AA$7,0, P44+P96+P592+IF(Q$111=0,'RFM input'!$I$491,0))","v":0},{"$f":"IF(COUNT($H44:Q44)>'RFM input'!$AA$7,0, Q44+Q96+Q592+IF(R$111=0,'RFM input'!$I$491,0))","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"'RFM input'!W44-'RFM input'!N44/(1+previous_vanilla)^0.5+('RFM input'!G260-'RFM input'!G314)","v":0},{"$f":"H45+H97+H605","v":0},{"$f":"I45+I97+I605","v":0},{"$f":"IF(COUNT($H45:J45)>'RFM input'!$AA$7,0, J45+J97+J605+IF(K$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:K45)>'RFM input'!$AA$7,0, K45+K97+K605+IF(L$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:L45)>'RFM input'!$AA$7,0, L45+L97+L605+IF(M$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:M45)>'RFM input'!$AA$7,0, M45+M97+M605+IF(N$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:N45)>'RFM input'!$AA$7,0, N45+N97+N605+IF(O$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:O45)>'RFM input'!$AA$7,0, O45+O97+O605+IF(P$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:P45)>'RFM input'!$AA$7,0, P45+P97+P605+IF(Q$111=0,'RFM input'!$I$492,0))","v":0},{"$f":"IF(COUNT($H45:Q45)>'RFM input'!$AA$7,0, Q45+Q97+Q605+IF(R$111=0,'RFM input'!$I$492,0))","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"'RFM input'!W45-'RFM input'!N45/(1+previous_vanilla)^0.5+('RFM input'!G261-'RFM input'!G315)","v":0},{"$f":"H46+H98+H618","v":0},{"$f":"I46+I98+I618","v":0},{"$f":"IF(COUNT($H46:J46)>'RFM input'!$AA$7,0, J46+J98+J618+IF(K$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:K46)>'RFM input'!$AA$7,0, K46+K98+K618+IF(L$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:L46)>'RFM input'!$AA$7,0, L46+L98+L618+IF(M$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:M46)>'RFM input'!$AA$7,0, M46+M98+M618+IF(N$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:N46)>'RFM input'!$AA$7,0, N46+N98+N618+IF(O$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:O46)>'RFM input'!$AA$7,0, O46+O98+O618+IF(P$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:P46)>'RFM input'!$AA$7,0, P46+P98+P618+IF(Q$111=0,'RFM input'!$I$493,0))","v":0},{"$f":"IF(COUNT($H46:Q46)>'RFM input'!$AA$7,0, Q46+Q98+Q618+IF(R$111=0,'RFM input'!$I$493,0))","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"'RFM input'!W46-'RFM input'!N46/(1+previous_vanilla)^0.5+('RFM input'!G262-'RFM input'!G316)","v":0},{"$f":"H47+H99+H631","v":0},{"$f":"I47+I99+I631","v":0},{"$f":"IF(COUNT($H47:J47)>'RFM input'!$AA$7,0, J47+J99+J631+IF(K$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:K47)>'RFM input'!$AA$7,0, K47+K99+K631+IF(L$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:L47)>'RFM input'!$AA$7,0, L47+L99+L631+IF(M$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:M47)>'RFM input'!$AA$7,0, M47+M99+M631+IF(N$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:N47)>'RFM input'!$AA$7,0, N47+N99+N631+IF(O$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:O47)>'RFM input'!$AA$7,0, O47+O99+O631+IF(P$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:P47)>'RFM input'!$AA$7,0, P47+P99+P631+IF(Q$111=0,'RFM input'!$I$494,0))","v":0},{"$f":"IF(COUNT($H47:Q47)>'RFM input'!$AA$7,0, Q47+Q99+Q631+IF(R$111=0,'RFM input'!$I$494,0))","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"'RFM input'!W47-'RFM input'!N47/(1+previous_vanilla)^0.5+('RFM input'!G263-'RFM input'!G317)","v":0},{"$f":"H48+H100+H644","v":0},{"$f":"I48+I100+I644","v":0},{"$f":"IF(COUNT($H48:J48)>'RFM input'!$AA$7,0, J48+J100+J644+IF(K$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:K48)>'RFM input'!$AA$7,0, K48+K100+K644+IF(L$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:L48)>'RFM input'!$AA$7,0, L48+L100+L644+IF(M$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:M48)>'RFM input'!$AA$7,0, M48+M100+M644+IF(N$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:N48)>'RFM input'!$AA$7,0, N48+N100+N644+IF(O$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:O48)>'RFM input'!$AA$7,0, O48+O100+O644+IF(P$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:P48)>'RFM input'!$AA$7,0, P48+P100+P644+IF(Q$111=0,'RFM input'!$I$495,0))","v":0},{"$f":"IF(COUNT($H48:Q48)>'RFM input'!$AA$7,0, Q48+Q100+Q644+IF(R$111=0,'RFM input'!$I$495,0))","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"'RFM input'!W48-'RFM input'!N48/(1+previous_vanilla)^0.5+('RFM input'!G264-'RFM input'!G318)","v":0},{"$f":"H49+H101+H657","v":0},{"$f":"I49+I101+I657","v":0},{"$f":"IF(COUNT($H49:J49)>'RFM input'!$AA$7,0, J49+J101+J657+IF(K$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:K49)>'RFM input'!$AA$7,0, K49+K101+K657+IF(L$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:L49)>'RFM input'!$AA$7,0, L49+L101+L657+IF(M$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:M49)>'RFM input'!$AA$7,0, M49+M101+M657+IF(N$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:N49)>'RFM input'!$AA$7,0, N49+N101+N657+IF(O$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:O49)>'RFM input'!$AA$7,0, O49+O101+O657+IF(P$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:P49)>'RFM input'!$AA$7,0, P49+P101+P657+IF(Q$111=0,'RFM input'!$I$496,0))","v":0},{"$f":"IF(COUNT($H49:Q49)>'RFM input'!$AA$7,0, Q49+Q101+Q657+IF(R$111=0,'RFM input'!$I$496,0))","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"'RFM input'!W49-'RFM input'!N49/(1+previous_vanilla)^0.5+('RFM input'!G265-'RFM input'!G319)","v":0},{"$f":"H50+H102+H670","v":0},{"$f":"I50+I102+I670","v":0},{"$f":"IF(COUNT($H50:J50)>'RFM input'!$AA$7,0, J50+J102+J670+IF(K$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:K50)>'RFM input'!$AA$7,0, K50+K102+K670+IF(L$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:L50)>'RFM input'!$AA$7,0, L50+L102+L670+IF(M$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:M50)>'RFM input'!$AA$7,0, M50+M102+M670+IF(N$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:N50)>'RFM input'!$AA$7,0, N50+N102+N670+IF(O$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:O50)>'RFM input'!$AA$7,0, O50+O102+O670+IF(P$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:P50)>'RFM input'!$AA$7,0, P50+P102+P670+IF(Q$111=0,'RFM input'!$I$497,0))","v":0},{"$f":"IF(COUNT($H50:Q50)>'RFM input'!$AA$7,0, Q50+Q102+Q670+IF(R$111=0,'RFM input'!$I$497,0))","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"'RFM input'!W50-'RFM input'!N50/(1+previous_vanilla)^0.5+('RFM input'!G266-'RFM input'!G320)","v":0},{"$f":"H51+H103+H683","v":0},{"$f":"I51+I103+I683","v":0},{"$f":"IF(COUNT($H51:J51)>'RFM input'!$AA$7,0, J51+J103+J683+IF(K$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:K51)>'RFM input'!$AA$7,0, K51+K103+K683+IF(L$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:L51)>'RFM input'!$AA$7,0, L51+L103+L683+IF(M$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:M51)>'RFM input'!$AA$7,0, M51+M103+M683+IF(N$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:N51)>'RFM input'!$AA$7,0, N51+N103+N683+IF(O$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:O51)>'RFM input'!$AA$7,0, O51+O103+O683+IF(P$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:P51)>'RFM input'!$AA$7,0, P51+P103+P683+IF(Q$111=0,'RFM input'!$I$498,0))","v":0},{"$f":"IF(COUNT($H51:Q51)>'RFM input'!$AA$7,0, Q51+Q103+Q683+IF(R$111=0,'RFM input'!$I$498,0))","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"'RFM input'!W51-'RFM input'!N51/(1+previous_vanilla)^0.5+('RFM input'!G267-'RFM input'!G321)","v":0},{"$f":"H52+H104+H696","v":0},{"$f":"I52+I104+I696","v":0},{"$f":"IF(COUNT($H52:J52)>'RFM input'!$AA$7,0, J52+J104+J696+IF(K$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:K52)>'RFM input'!$AA$7,0, K52+K104+K696+IF(L$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:L52)>'RFM input'!$AA$7,0, L52+L104+L696+IF(M$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:M52)>'RFM input'!$AA$7,0, M52+M104+M696+IF(N$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:N52)>'RFM input'!$AA$7,0, N52+N104+N696+IF(O$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:O52)>'RFM input'!$AA$7,0, O52+O104+O696+IF(P$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:P52)>'RFM input'!$AA$7,0, P52+P104+P696+IF(Q$111=0,'RFM input'!$I$499,0))","v":0},{"$f":"IF(COUNT($H52:Q52)>'RFM input'!$AA$7,0, Q52+Q104+Q696+IF(R$111=0,'RFM input'!$I$499,0))","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"'RFM input'!W52-'RFM input'!N52/(1+previous_vanilla)^0.5+('RFM input'!G268-'RFM input'!G322)","v":0},{"$f":"H53+H105+H709","v":0},{"$f":"I53+I105+I709","v":0},{"$f":"IF(COUNT($H53:J53)>'RFM input'!$AA$7,0, J53+J105+J709+IF(K$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:K53)>'RFM input'!$AA$7,0, K53+K105+K709+IF(L$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:L53)>'RFM input'!$AA$7,0, L53+L105+L709+IF(M$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:M53)>'RFM input'!$AA$7,0, M53+M105+M709+IF(N$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:N53)>'RFM input'!$AA$7,0, N53+N105+N709+IF(O$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:O53)>'RFM input'!$AA$7,0, O53+O105+O709+IF(P$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:P53)>'RFM input'!$AA$7,0, P53+P105+P709+IF(Q$111=0,'RFM input'!$I$500,0))","v":0},{"$f":"IF(COUNT($H53:Q53)>'RFM input'!$AA$7,0, Q53+Q105+Q709+IF(R$111=0,'RFM input'!$I$500,0))","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"'RFM input'!W53-'RFM input'!N53/(1+previous_vanilla)^0.5+('RFM input'!G269-'RFM input'!G323)","v":0},{"$f":"H54+H106+H722","v":0},{"$f":"I54+I106+I722","v":0},{"$f":"IF(COUNT($H54:J54)>'RFM input'!$AA$7,0, J54+J106+J722+IF(K$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:K54)>'RFM input'!$AA$7,0, K54+K106+K722+IF(L$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:L54)>'RFM input'!$AA$7,0, L54+L106+L722+IF(M$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:M54)>'RFM input'!$AA$7,0, M54+M106+M722+IF(N$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:N54)>'RFM input'!$AA$7,0, N54+N106+N722+IF(O$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:O54)>'RFM input'!$AA$7,0, O54+O106+O722+IF(P$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:P54)>'RFM input'!$AA$7,0, P54+P106+P722+IF(Q$111=0,'RFM input'!$I$501,0))","v":0},{"$f":"IF(COUNT($H54:Q54)>'RFM input'!$AA$7,0, Q54+Q106+Q722+IF(R$111=0,'RFM input'!$I$501,0))","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"'RFM input'!W54-'RFM input'!N54/(1+previous_vanilla)^0.5+('RFM input'!G270-'RFM input'!G324)","v":0},{"$f":"H55+H107+H735","v":0},{"$f":"I55+I107+I735","v":0},{"$f":"IF(COUNT($H55:J55)>'RFM input'!$AA$7,0, J55+J107+J735+IF(K$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:K55)>'RFM input'!$AA$7,0, K55+K107+K735+IF(L$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:L55)>'RFM input'!$AA$7,0, L55+L107+L735+IF(M$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:M55)>'RFM input'!$AA$7,0, M55+M107+M735+IF(N$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:N55)>'RFM input'!$AA$7,0, N55+N107+N735+IF(O$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:O55)>'RFM input'!$AA$7,0, O55+O107+O735+IF(P$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:P55)>'RFM input'!$AA$7,0, P55+P107+P735+IF(Q$111=0,'RFM input'!$I$502,0))","v":0},{"$f":"IF(COUNT($H55:Q55)>'RFM input'!$AA$7,0, Q55+Q107+Q735+IF(R$111=0,'RFM input'!$I$502,0))","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"'RFM input'!W55-'RFM input'!N55/(1+previous_vanilla)^0.5+('RFM input'!G271-'RFM input'!G325)","v":0},{"$f":"H56+H108+H748","v":0},{"$f":"I56+I108+I748","v":0},{"$f":"IF(COUNT($H56:J56)>'RFM input'!$AA$7,0, J56+J108+J748+IF(K$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:K56)>'RFM input'!$AA$7,0, K56+K108+K748+IF(L$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:L56)>'RFM input'!$AA$7,0, L56+L108+L748+IF(M$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:M56)>'RFM input'!$AA$7,0, M56+M108+M748+IF(N$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:N56)>'RFM input'!$AA$7,0, N56+N108+N748+IF(O$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:O56)>'RFM input'!$AA$7,0, O56+O108+O748+IF(P$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:P56)>'RFM input'!$AA$7,0, P56+P108+P748+IF(Q$111=0,'RFM input'!$I$503,0))","v":0},{"$f":"IF(COUNT($H56:Q56)>'RFM input'!$AA$7,0, Q56+Q108+Q748+IF(R$111=0,'RFM input'!$I$503,0))","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!W56-'RFM input'!N56/(1+previous_vanilla)^0.5+('RFM input'!G272-'RFM input'!G326)","v":0},{"$f":"H57+H109+H761","v":0},{"$f":"I57+I109+I761","v":0},{"$f":"IF(COUNT($H57:J57)>'RFM input'!$AA$7,0, J57+J109+J761+IF(K$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:K57)>'RFM input'!$AA$7,0, K57+K109+K761+IF(L$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:L57)>'RFM input'!$AA$7,0, L57+L109+L761+IF(M$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:M57)>'RFM input'!$AA$7,0, M57+M109+M761+IF(N$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:N57)>'RFM input'!$AA$7,0, N57+N109+N761+IF(O$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:O57)>'RFM input'!$AA$7,0, O57+O109+O761+IF(P$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:P57)>'RFM input'!$AA$7,0, P57+P109+P761+IF(Q$111=0,'RFM input'!$I$504,0))","v":0},{"$f":"IF(COUNT($H57:Q57)>'RFM input'!$AA$7,0, Q57+Q109+Q761+IF(R$111=0,'RFM input'!$I$504,0))","v":0}]
[]
[null,"Actual Net Capex",null,null,null,null,null,{"$f":"SUM(H60:H109)","v":34},{"$f":"SUM(I60:I109)","v":34},34,34,34,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,null,{"$f":"'RFM input'!H223-'RFM input'!H277","v":10},{"$f":"'RFM input'!I223-'RFM input'!I277","v":10},{"$f":"'RFM input'!J223-'RFM input'!J277","v":10},{"$f":"'RFM input'!K223-'RFM input'!K277","v":10},{"$f":"'RFM input'!L223-'RFM input'!L277","v":10},{"$f":"'RFM input'!M223-'RFM input'!M277","v":0},{"$f":"'RFM input'!N223-'RFM input'!N277","v":0},{"$f":"'RFM input'!O223-'RFM input'!O277","v":0},{"$f":"'RFM input'!P223-'RFM input'!P277","v":0},{"$f":"'RFM input'!Q223-'RFM input'!Q277","v":0}]
[null,null,{"$f":"Asset2","v":"Substations"},null,null,null,null,{"$f":"'RFM input'!H224-'RFM input'!H278","v":9},{"$f":"'RFM input'!I224-'RFM input'!I278","v":9},{"$f":"'RFM input'!J224-'RFM input'!J278","v":9},{"$f":"'RFM input'!K224-'RFM input'!K278","v":9},{"$f":"'RFM input'!L224-'RFM input'!L278","v":9},{"$f":"'RFM input'!M224-'RFM input'!M278","v":0},{"$f":"'RFM input'!N224-'RFM input'!N278","v":0},{"$f":"'RFM input'!O224-'RFM input'!O278","v":0},{"$f":"'RFM input'!P224-'RFM input'!P278","v":0},{"$f":"'RFM input'!Q224-'RFM input'!Q278","v":0}]
[null,null,{"$f":"Asset3","v":"Easements"},null,null,null,null,{"$f":"'RFM input'!H225-'RFM input'!H279","v":15},{"$f":"'RFM input'!I225-'RFM input'!I279","v":15},{"$f":"'RFM input'!J225-'RFM input'!J279","v":15},{"$f":"'RFM input'!K225-'RFM input'!K279","v":15},{"$f":"'RFM input'!L225-'RFM input'!L279","v":15},{"$f":"'RFM input'!M225-'RFM input'!M279","v":0},{"$f":"'RFM input'!N225-'RFM input'!N279","v":0},{"$f":"'RFM input'!O225-'RFM input'!O279","v":0},{"$f":"'RFM input'!P225-'RFM input'!P279","v":0},{"$f":"'RFM input'!Q225-'RFM input'!Q279","v":0}]
[null,null,{"$f":"Asset4","v":0},null,null,null,null,{"$f":"'RFM input'!H226-'RFM input'!H280","v":0},{"$f":"'RFM input'!I226-'RFM input'!I280","v":0},{"$f":"'RFM input'!J226-'RFM input'!J280","v":0},{"$f":"'RFM input'!K226-'RFM input'!K280","v":0},{"$f":"'RFM input'!L226-'RFM input'!L280","v":0},{"$f":"'RFM input'!M226-'RFM input'!M280","v":0},{"$f":"'RFM input'!N226-'RFM input'!N280","v":0},{"$f":"'RFM input'!O226-'RFM input'!O280","v":0},{"$f":"'RFM input'!P226-'RFM input'!P280","v":0},{"$f":"'RFM input'!Q226-'RFM input'!Q280","v":0}]
[null,null,{"$f":"Asset5","v":0},null,null,null,null,{"$f":"'RFM input'!H227-'RFM input'!H281","v":0},{"$f":"'RFM input'!I227-'RFM input'!I281","v":0},{"$f":"'RFM input'!J227-'RFM input'!J281","v":0},{"$f":"'RFM input'!K227-'RFM input'!K281","v":0},{"$f":"'RFM input'!L227-'RFM input'!L281","v":0},{"$f":"'RFM input'!M227-'RFM input'!M281","v":0},{"$f":"'RFM input'!N227-'RFM input'!N281","v":0},{"$f":"'RFM input'!O227-'RFM input'!O281","v":0},{"$f":"'RFM input'!P227-'RFM input'!P281","v":0},{"$f":"'RFM input'!Q227-'RFM input'!Q281","v":0}]
[null,null,{"$f":"Asset6","v":0},null,null,null,null,{"$f":"'RFM input'!H228-'RFM input'!H282","v":0},{"$f":"'RFM input'!I228-'RFM input'!I282","v":0},{"$f":"'RFM input'!J228-'RFM input'!J282","v":0},{"$f":"'RFM input'!K228-'RFM input'!K282","v":0},{"$f":"'RFM input'!L228-'RFM input'!L282","v":0},{"$f":"'RFM input'!M228-'RFM input'!M282","v":0},{"$f":"'RFM input'!N228-'RFM input'!N282","v":0},{"$f":"'RFM input'!O228-'RFM input'!O282","v":0},{"$f":"'RFM input'!P228-'RFM input'!P282","v":0},{"$f":"'RFM input'!Q228-'RFM input'!Q282","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,null,{"$f":"'RFM input'!H229-'RFM input'!H283","v":0},{"$f":"'RFM input'!I229-'RFM input'!I283","v":0},{"$f":"'RFM input'!J229-'RFM input'!J283","v":0},{"$f":"'RFM input'!K229-'RFM input'!K283","v":0},{"$f":"'RFM input'!L229-'RFM input'!L283","v":0},{"$f":"'RFM input'!M229-'RFM input'!M283","v":0},{"$f":"'RFM input'!N229-'RFM input'!N283","v":0},{"$f":"'RFM input'!O229-'RFM input'!O283","v":0},{"$f":"'RFM input'!P229-'RFM input'!P283","v":0},{"$f":"'RFM input'!Q229-'RFM input'!Q283","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,null,{"$f":"'RFM input'!H230-'RFM input'!H284","v":0},{"$f":"'RFM input'!I230-'RFM input'!I284","v":0},{"$f":"'RFM input'!J230-'RFM input'!J284","v":0},{"$f":"'RFM input'!K230-'RFM input'!K284","v":0},{"$f":"'RFM input'!L230-'RFM input'!L284","v":0},{"$f":"'RFM input'!M230-'RFM input'!M284","v":0},{"$f":"'RFM input'!N230-'RFM input'!N284","v":0},{"$f":"'RFM input'!O230-'RFM input'!O284","v":0},{"$f":"'RFM input'!P230-'RFM input'!P284","v":0},{"$f":"'RFM input'!Q230-'RFM input'!Q284","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"'RFM input'!H231-'RFM input'!H285","v":0},{"$f":"'RFM input'!I231-'RFM input'!I285","v":0},{"$f":"'RFM input'!J231-'RFM input'!J285","v":0},{"$f":"'RFM input'!K231-'RFM input'!K285","v":0},{"$f":"'RFM input'!L231-'RFM input'!L285","v":0},{"$f":"'RFM input'!M231-'RFM input'!M285","v":0},{"$f":"'RFM input'!N231-'RFM input'!N285","v":0},{"$f":"'RFM input'!O231-'RFM input'!O285","v":0},{"$f":"'RFM input'!P231-'RFM input'!P285","v":0},{"$f":"'RFM input'!Q231-'RFM input'!Q285","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"'RFM input'!H232-'RFM input'!H286","v":0},{"$f":"'RFM input'!I232-'RFM input'!I286","v":0},{"$f":"'RFM input'!J232-'RFM input'!J286","v":0},{"$f":"'RFM input'!K232-'RFM input'!K286","v":0},{"$f":"'RFM input'!L232-'RFM input'!L286","v":0},{"$f":"'RFM input'!M232-'RFM input'!M286","v":0},{"$f":"'RFM input'!N232-'RFM input'!N286","v":0},{"$f":"'RFM input'!O232-'RFM input'!O286","v":0},{"$f":"'RFM input'!P232-'RFM input'!P286","v":0},{"$f":"'RFM input'!Q232-'RFM input'!Q286","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"'RFM input'!H233-'RFM input'!H287","v":0},{"$f":"'RFM input'!I233-'RFM input'!I287","v":0},{"$f":"'RFM input'!J233-'RFM input'!J287","v":0},{"$f":"'RFM input'!K233-'RFM input'!K287","v":0},{"$f":"'RFM input'!L233-'RFM input'!L287","v":0},{"$f":"'RFM input'!M233-'RFM input'!M287","v":0},{"$f":"'RFM input'!N233-'RFM input'!N287","v":0},{"$f":"'RFM input'!O233-'RFM input'!O287","v":0},{"$f":"'RFM input'!P233-'RFM input'!P287","v":0},{"$f":"'RFM input'!Q233-'RFM input'!Q287","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"'RFM input'!H234-'RFM input'!H288","v":0},{"$f":"'RFM input'!I234-'RFM input'!I288","v":0},{"$f":"'RFM input'!J234-'RFM input'!J288","v":0},{"$f":"'RFM input'!K234-'RFM input'!K288","v":0},{"$f":"'RFM input'!L234-'RFM input'!L288","v":0},{"$f":"'RFM input'!M234-'RFM input'!M288","v":0},{"$f":"'RFM input'!N234-'RFM input'!N288","v":0},{"$f":"'RFM input'!O234-'RFM input'!O288","v":0},{"$f":"'RFM input'!P234-'RFM input'!P288","v":0},{"$f":"'RFM input'!Q234-'RFM input'!Q288","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"'RFM input'!H235-'RFM input'!H289","v":0},{"$f":"'RFM input'!I235-'RFM input'!I289","v":0},{"$f":"'RFM input'!J235-'RFM input'!J289","v":0},{"$f":"'RFM input'!K235-'RFM input'!K289","v":0},{"$f":"'RFM input'!L235-'RFM input'!L289","v":0},{"$f":"'RFM input'!M235-'RFM input'!M289","v":0},{"$f":"'RFM input'!N235-'RFM input'!N289","v":0},{"$f":"'RFM input'!O235-'RFM input'!O289","v":0},{"$f":"'RFM input'!P235-'RFM input'!P289","v":0},{"$f":"'RFM input'!Q235-'RFM input'!Q289","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"'RFM input'!H236-'RFM input'!H290","v":0},{"$f":"'RFM input'!I236-'RFM input'!I290","v":0},{"$f":"'RFM input'!J236-'RFM input'!J290","v":0},{"$f":"'RFM input'!K236-'RFM input'!K290","v":0},{"$f":"'RFM input'!L236-'RFM input'!L290","v":0},{"$f":"'RFM input'!M236-'RFM input'!M290","v":0},{"$f":"'RFM input'!N236-'RFM input'!N290","v":0},{"$f":"'RFM input'!O236-'RFM input'!O290","v":0},{"$f":"'RFM input'!P236-'RFM input'!P290","v":0},{"$f":"'RFM input'!Q236-'RFM input'!Q290","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"'RFM input'!H237-'RFM input'!H291","v":0},{"$f":"'RFM input'!I237-'RFM input'!I291","v":0},{"$f":"'RFM input'!J237-'RFM input'!J291","v":0},{"$f":"'RFM input'!K237-'RFM input'!K291","v":0},{"$f":"'RFM input'!L237-'RFM input'!L291","v":0},{"$f":"'RFM input'!M237-'RFM input'!M291","v":0},{"$f":"'RFM input'!N237-'RFM input'!N291","v":0},{"$f":"'RFM input'!O237-'RFM input'!O291","v":0},{"$f":"'RFM input'!P237-'RFM input'!P291","v":0},{"$f":"'RFM input'!Q237-'RFM input'!Q291","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"'RFM input'!H238-'RFM input'!H292","v":0},{"$f":"'RFM input'!I238-'RFM input'!I292","v":0},{"$f":"'RFM input'!J238-'RFM input'!J292","v":0},{"$f":"'RFM input'!K238-'RFM input'!K292","v":0},{"$f":"'RFM input'!L238-'RFM input'!L292","v":0},{"$f":"'RFM input'!M238-'RFM input'!M292","v":0},{"$f":"'RFM input'!N238-'RFM input'!N292","v":0},{"$f":"'RFM input'!O238-'RFM input'!O292","v":0},{"$f":"'RFM input'!P238-'RFM input'!P292","v":0},{"$f":"'RFM input'!Q238-'RFM input'!Q292","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"'RFM input'!H239-'RFM input'!H293","v":0},{"$f":"'RFM input'!I239-'RFM input'!I293","v":0},{"$f":"'RFM input'!J239-'RFM input'!J293","v":0},{"$f":"'RFM input'!K239-'RFM input'!K293","v":0},{"$f":"'RFM input'!L239-'RFM input'!L293","v":0},{"$f":"'RFM input'!M239-'RFM input'!M293","v":0},{"$f":"'RFM input'!N239-'RFM input'!N293","v":0},{"$f":"'RFM input'!O239-'RFM input'!O293","v":0},{"$f":"'RFM input'!P239-'RFM input'!P293","v":0},{"$f":"'RFM input'!Q239-'RFM input'!Q293","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"'RFM input'!H240-'RFM input'!H294","v":0},{"$f":"'RFM input'!I240-'RFM input'!I294","v":0},{"$f":"'RFM input'!J240-'RFM input'!J294","v":0},{"$f":"'RFM input'!K240-'RFM input'!K294","v":0},{"$f":"'RFM input'!L240-'RFM input'!L294","v":0},{"$f":"'RFM input'!M240-'RFM input'!M294","v":0},{"$f":"'RFM input'!N240-'RFM input'!N294","v":0},{"$f":"'RFM input'!O240-'RFM input'!O294","v":0},{"$f":"'RFM input'!P240-'RFM input'!P294","v":0},{"$f":"'RFM input'!Q240-'RFM input'!Q294","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"'RFM input'!H241-'RFM input'!H295","v":0},{"$f":"'RFM input'!I241-'RFM input'!I295","v":0},{"$f":"'RFM input'!J241-'RFM input'!J295","v":0},{"$f":"'RFM input'!K241-'RFM input'!K295","v":0},{"$f":"'RFM input'!L241-'RFM input'!L295","v":0},{"$f":"'RFM input'!M241-'RFM input'!M295","v":0},{"$f":"'RFM input'!N241-'RFM input'!N295","v":0},{"$f":"'RFM input'!O241-'RFM input'!O295","v":0},{"$f":"'RFM input'!P241-'RFM input'!P295","v":0},{"$f":"'RFM input'!Q241-'RFM input'!Q295","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"'RFM input'!H242-'RFM input'!H296","v":0},{"$f":"'RFM input'!I242-'RFM input'!I296","v":0},{"$f":"'RFM input'!J242-'RFM input'!J296","v":0},{"$f":"'RFM input'!K242-'RFM input'!K296","v":0},{"$f":"'RFM input'!L242-'RFM input'!L296","v":0},{"$f":"'RFM input'!M242-'RFM input'!M296","v":0},{"$f":"'RFM input'!N242-'RFM input'!N296","v":0},{"$f":"'RFM input'!O242-'RFM input'!O296","v":0},{"$f":"'RFM input'!P242-'RFM input'!P296","v":0},{"$f":"'RFM input'!Q242-'RFM input'!Q296","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"'RFM input'!H243-'RFM input'!H297","v":0},{"$f":"'RFM input'!I243-'RFM input'!I297","v":0},{"$f":"'RFM input'!J243-'RFM input'!J297","v":0},{"$f":"'RFM input'!K243-'RFM input'!K297","v":0},{"$f":"'RFM input'!L243-'RFM input'!L297","v":0},{"$f":"'RFM input'!M243-'RFM input'!M297","v":0},{"$f":"'RFM input'!N243-'RFM input'!N297","v":0},{"$f":"'RFM input'!O243-'RFM input'!O297","v":0},{"$f":"'RFM input'!P243-'RFM input'!P297","v":0},{"$f":"'RFM input'!Q243-'RFM input'!Q297","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"'RFM input'!H244-'RFM input'!H298","v":0},{"$f":"'RFM input'!I244-'RFM input'!I298","v":0},{"$f":"'RFM input'!J244-'RFM input'!J298","v":0},{"$f":"'RFM input'!K244-'RFM input'!K298","v":0},{"$f":"'RFM input'!L244-'RFM input'!L298","v":0},{"$f":"'RFM input'!M244-'RFM input'!M298","v":0},{"$f":"'RFM input'!N244-'RFM input'!N298","v":0},{"$f":"'RFM input'!O244-'RFM input'!O298","v":0},{"$f":"'RFM input'!P244-'RFM input'!P298","v":0},{"$f":"'RFM input'!Q244-'RFM input'!Q298","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"'RFM input'!H245-'RFM input'!H299","v":0},{"$f":"'RFM input'!I245-'RFM input'!I299","v":0},{"$f":"'RFM input'!J245-'RFM input'!J299","v":0},{"$f":"'RFM input'!K245-'RFM input'!K299","v":0},{"$f":"'RFM input'!L245-'RFM input'!L299","v":0},{"$f":"'RFM input'!M245-'RFM input'!M299","v":0},{"$f":"'RFM input'!N245-'RFM input'!N299","v":0},{"$f":"'RFM input'!O245-'RFM input'!O299","v":0},{"$f":"'RFM input'!P245-'RFM input'!P299","v":0},{"$f":"'RFM input'!Q245-'RFM input'!Q299","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"'RFM input'!H246-'RFM input'!H300","v":0},{"$f":"'RFM input'!I246-'RFM input'!I300","v":0},{"$f":"'RFM input'!J246-'RFM input'!J300","v":0},{"$f":"'RFM input'!K246-'RFM input'!K300","v":0},{"$f":"'RFM input'!L246-'RFM input'!L300","v":0},{"$f":"'RFM input'!M246-'RFM input'!M300","v":0},{"$f":"'RFM input'!N246-'RFM input'!N300","v":0},{"$f":"'RFM input'!O246-'RFM input'!O300","v":0},{"$f":"'RFM input'!P246-'RFM input'!P300","v":0},{"$f":"'RFM input'!Q246-'RFM input'!Q300","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"'RFM input'!H247-'RFM input'!H301","v":0},{"$f":"'RFM input'!I247-'RFM input'!I301","v":0},{"$f":"'RFM input'!J247-'RFM input'!J301","v":0},{"$f":"'RFM input'!K247-'RFM input'!K301","v":0},{"$f":"'RFM input'!L247-'RFM input'!L301","v":0},{"$f":"'RFM input'!M247-'RFM input'!M301","v":0},{"$f":"'RFM input'!N247-'RFM input'!N301","v":0},{"$f":"'RFM input'!O247-'RFM input'!O301","v":0},{"$f":"'RFM input'!P247-'RFM input'!P301","v":0},{"$f":"'RFM input'!Q247-'RFM input'!Q301","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"'RFM input'!H248-'RFM input'!H302","v":0},{"$f":"'RFM input'!I248-'RFM input'!I302","v":0},{"$f":"'RFM input'!J248-'RFM input'!J302","v":0},{"$f":"'RFM input'!K248-'RFM input'!K302","v":0},{"$f":"'RFM input'!L248-'RFM input'!L302","v":0},{"$f":"'RFM input'!M248-'RFM input'!M302","v":0},{"$f":"'RFM input'!N248-'RFM input'!N302","v":0},{"$f":"'RFM input'!O248-'RFM input'!O302","v":0},{"$f":"'RFM input'!P248-'RFM input'!P302","v":0},{"$f":"'RFM input'!Q248-'RFM input'!Q302","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"'RFM input'!H249-'RFM input'!H303","v":0},{"$f":"'RFM input'!I249-'RFM input'!I303","v":0},{"$f":"'RFM input'!J249-'RFM input'!J303","v":0},{"$f":"'RFM input'!K249-'RFM input'!K303","v":0},{"$f":"'RFM input'!L249-'RFM input'!L303","v":0},{"$f":"'RFM input'!M249-'RFM input'!M303","v":0},{"$f":"'RFM input'!N249-'RFM input'!N303","v":0},{"$f":"'RFM input'!O249-'RFM input'!O303","v":0},{"$f":"'RFM input'!P249-'RFM input'!P303","v":0},{"$f":"'RFM input'!Q249-'RFM input'!Q303","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"'RFM input'!H250-'RFM input'!H304","v":0},{"$f":"'RFM input'!I250-'RFM input'!I304","v":0},{"$f":"'RFM input'!J250-'RFM input'!J304","v":0},{"$f":"'RFM input'!K250-'RFM input'!K304","v":0},{"$f":"'RFM input'!L250-'RFM input'!L304","v":0},{"$f":"'RFM input'!M250-'RFM input'!M304","v":0},{"$f":"'RFM input'!N250-'RFM input'!N304","v":0},{"$f":"'RFM input'!O250-'RFM input'!O304","v":0},{"$f":"'RFM input'!P250-'RFM input'!P304","v":0},{"$f":"'RFM input'!Q250-'RFM input'!Q304","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"'RFM input'!H251-'RFM input'!H305","v":0},{"$f":"'RFM input'!I251-'RFM input'!I305","v":0},{"$f":"'RFM input'!J251-'RFM input'!J305","v":0},{"$f":"'RFM input'!K251-'RFM input'!K305","v":0},{"$f":"'RFM input'!L251-'RFM input'!L305","v":0},{"$f":"'RFM input'!M251-'RFM input'!M305","v":0},{"$f":"'RFM input'!N251-'RFM input'!N305","v":0},{"$f":"'RFM input'!O251-'RFM input'!O305","v":0},{"$f":"'RFM input'!P251-'RFM input'!P305","v":0},{"$f":"'RFM input'!Q251-'RFM input'!Q305","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"'RFM input'!H252-'RFM input'!H306","v":0},{"$f":"'RFM input'!I252-'RFM input'!I306","v":0},{"$f":"'RFM input'!J252-'RFM input'!J306","v":0},{"$f":"'RFM input'!K252-'RFM input'!K306","v":0},{"$f":"'RFM input'!L252-'RFM input'!L306","v":0},{"$f":"'RFM input'!M252-'RFM input'!M306","v":0},{"$f":"'RFM input'!N252-'RFM input'!N306","v":0},{"$f":"'RFM input'!O252-'RFM input'!O306","v":0},{"$f":"'RFM input'!P252-'RFM input'!P306","v":0},{"$f":"'RFM input'!Q252-'RFM input'!Q306","v":0}]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"'RFM input'!H253-'RFM input'!H307","v":0},{"$f":"'RFM input'!I253-'RFM input'!I307","v":0},{"$f":"'RFM input'!J253-'RFM input'!J307","v":0},{"$f":"'RFM input'!K253-'RFM input'!K307","v":0},{"$f":"'RFM input'!L253-'RFM input'!L307","v":0},{"$f":"'RFM input'!M253-'RFM input'!M307","v":0},{"$f":"'RFM input'!N253-'RFM input'!N307","v":0},{"$f":"'RFM input'!O253-'RFM input'!O307","v":0},{"$f":"'RFM input'!P253-'RFM input'!P307","v":0},{"$f":"'RFM input'!Q253-'RFM input'!Q307","v":0}]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"'RFM input'!H254-'RFM input'!H308","v":0},{"$f":"'RFM input'!I254-'RFM input'!I308","v":0},{"$f":"'RFM input'!J254-'RFM input'!J308","v":0},{"$f":"'RFM input'!K254-'RFM input'!K308","v":0},{"$f":"'RFM input'!L254-'RFM input'!L308","v":0},{"$f":"'RFM input'!M254-'RFM input'!M308","v":0},{"$f":"'RFM input'!N254-'RFM input'!N308","v":0},{"$f":"'RFM input'!O254-'RFM input'!O308","v":0},{"$f":"'RFM input'!P254-'RFM input'!P308","v":0},{"$f":"'RFM input'!Q254-'RFM input'!Q308","v":0}]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"'RFM input'!H255-'RFM input'!H309","v":0},{"$f":"'RFM input'!I255-'RFM input'!I309","v":0},{"$f":"'RFM input'!J255-'RFM input'!J309","v":0},{"$f":"'RFM input'!K255-'RFM input'!K309","v":0},{"$f":"'RFM input'!L255-'RFM input'!L309","v":0},{"$f":"'RFM input'!M255-'RFM input'!M309","v":0},{"$f":"'RFM input'!N255-'RFM input'!N309","v":0},{"$f":"'RFM input'!O255-'RFM input'!O309","v":0},{"$f":"'RFM input'!P255-'RFM input'!P309","v":0},{"$f":"'RFM input'!Q255-'RFM input'!Q309","v":0}]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"'RFM input'!H256-'RFM input'!H310","v":0},{"$f":"'RFM input'!I256-'RFM input'!I310","v":0},{"$f":"'RFM input'!J256-'RFM input'!J310","v":0},{"$f":"'RFM input'!K256-'RFM input'!K310","v":0},{"$f":"'RFM input'!L256-'RFM input'!L310","v":0},{"$f":"'RFM input'!M256-'RFM input'!M310","v":0},{"$f":"'RFM input'!N256-'RFM input'!N310","v":0},{"$f":"'RFM input'!O256-'RFM input'!O310","v":0},{"$f":"'RFM input'!P256-'RFM input'!P310","v":0},{"$f":"'RFM input'!Q256-'RFM input'!Q310","v":0}]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"'RFM input'!H257-'RFM input'!H311","v":0},{"$f":"'RFM input'!I257-'RFM input'!I311","v":0},{"$f":"'RFM input'!J257-'RFM input'!J311","v":0},{"$f":"'RFM input'!K257-'RFM input'!K311","v":0},{"$f":"'RFM input'!L257-'RFM input'!L311","v":0},{"$f":"'RFM input'!M257-'RFM input'!M311","v":0},{"$f":"'RFM input'!N257-'RFM input'!N311","v":0},{"$f":"'RFM input'!O257-'RFM input'!O311","v":0},{"$f":"'RFM input'!P257-'RFM input'!P311","v":0},{"$f":"'RFM input'!Q257-'RFM input'!Q311","v":0}]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"'RFM input'!H258-'RFM input'!H312","v":0},{"$f":"'RFM input'!I258-'RFM input'!I312","v":0},{"$f":"'RFM input'!J258-'RFM input'!J312","v":0},{"$f":"'RFM input'!K258-'RFM input'!K312","v":0},{"$f":"'RFM input'!L258-'RFM input'!L312","v":0},{"$f":"'RFM input'!M258-'RFM input'!M312","v":0},{"$f":"'RFM input'!N258-'RFM input'!N312","v":0},{"$f":"'RFM input'!O258-'RFM input'!O312","v":0},{"$f":"'RFM input'!P258-'RFM input'!P312","v":0},{"$f":"'RFM input'!Q258-'RFM input'!Q312","v":0}]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"'RFM input'!H259-'RFM input'!H313","v":0},{"$f":"'RFM input'!I259-'RFM input'!I313","v":0},{"$f":"'RFM input'!J259-'RFM input'!J313","v":0},{"$f":"'RFM input'!K259-'RFM input'!K313","v":0},{"$f":"'RFM input'!L259-'RFM input'!L313","v":0},{"$f":"'RFM input'!M259-'RFM input'!M313","v":0},{"$f":"'RFM input'!N259-'RFM input'!N313","v":0},{"$f":"'RFM input'!O259-'RFM input'!O313","v":0},{"$f":"'RFM input'!P259-'RFM input'!P313","v":0},{"$f":"'RFM input'!Q259-'RFM input'!Q313","v":0}]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"'RFM input'!H260-'RFM input'!H314","v":0},{"$f":"'RFM input'!I260-'RFM input'!I314","v":0},{"$f":"'RFM input'!J260-'RFM input'!J314","v":0},{"$f":"'RFM input'!K260-'RFM input'!K314","v":0},{"$f":"'RFM input'!L260-'RFM input'!L314","v":0},{"$f":"'RFM input'!M260-'RFM input'!M314","v":0},{"$f":"'RFM input'!N260-'RFM input'!N314","v":0},{"$f":"'RFM input'!O260-'RFM input'!O314","v":0},{"$f":"'RFM input'!P260-'RFM input'!P314","v":0},{"$f":"'RFM input'!Q260-'RFM input'!Q314","v":0}]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"'RFM input'!H261-'RFM input'!H315","v":0},{"$f":"'RFM input'!I261-'RFM input'!I315","v":0},{"$f":"'RFM input'!J261-'RFM input'!J315","v":0},{"$f":"'RFM input'!K261-'RFM input'!K315","v":0},{"$f":"'RFM input'!L261-'RFM input'!L315","v":0},{"$f":"'RFM input'!M261-'RFM input'!M315","v":0},{"$f":"'RFM input'!N261-'RFM input'!N315","v":0},{"$f":"'RFM input'!O261-'RFM input'!O315","v":0},{"$f":"'RFM input'!P261-'RFM input'!P315","v":0},{"$f":"'RFM input'!Q261-'RFM input'!Q315","v":0}]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"'RFM input'!H262-'RFM input'!H316","v":0},{"$f":"'RFM input'!I262-'RFM input'!I316","v":0},{"$f":"'RFM input'!J262-'RFM input'!J316","v":0},{"$f":"'RFM input'!K262-'RFM input'!K316","v":0},{"$f":"'RFM input'!L262-'RFM input'!L316","v":0},{"$f":"'RFM input'!M262-'RFM input'!M316","v":0},{"$f":"'RFM input'!N262-'RFM input'!N316","v":0},{"$f":"'RFM input'!O262-'RFM input'!O316","v":0},{"$f":"'RFM input'!P262-'RFM input'!P316","v":0},{"$f":"'RFM input'!Q262-'RFM input'!Q316","v":0}]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"'RFM input'!H263-'RFM input'!H317","v":0},{"$f":"'RFM input'!I263-'RFM input'!I317","v":0},{"$f":"'RFM input'!J263-'RFM input'!J317","v":0},{"$f":"'RFM input'!K263-'RFM input'!K317","v":0},{"$f":"'RFM input'!L263-'RFM input'!L317","v":0},{"$f":"'RFM input'!M263-'RFM input'!M317","v":0},{"$f":"'RFM input'!N263-'RFM input'!N317","v":0},{"$f":"'RFM input'!O263-'RFM input'!O317","v":0},{"$f":"'RFM input'!P263-'RFM input'!P317","v":0},{"$f":"'RFM input'!Q263-'RFM input'!Q317","v":0}]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"'RFM input'!H264-'RFM input'!H318","v":0},{"$f":"'RFM input'!I264-'RFM input'!I318","v":0},{"$f":"'RFM input'!J264-'RFM input'!J318","v":0},{"$f":"'RFM input'!K264-'RFM input'!K318","v":0},{"$f":"'RFM input'!L264-'RFM input'!L318","v":0},{"$f":"'RFM input'!M264-'RFM input'!M318","v":0},{"$f":"'RFM input'!N264-'RFM input'!N318","v":0},{"$f":"'RFM input'!O264-'RFM input'!O318","v":0},{"$f":"'RFM input'!P264-'RFM input'!P318","v":0},{"$f":"'RFM input'!Q264-'RFM input'!Q318","v":0}]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"'RFM input'!H265-'RFM input'!H319","v":0},{"$f":"'RFM input'!I265-'RFM input'!I319","v":0},{"$f":"'RFM input'!J265-'RFM input'!J319","v":0},{"$f":"'RFM input'!K265-'RFM input'!K319","v":0},{"$f":"'RFM input'!L265-'RFM input'!L319","v":0},{"$f":"'RFM input'!M265-'RFM input'!M319","v":0},{"$f":"'RFM input'!N265-'RFM input'!N319","v":0},{"$f":"'RFM input'!O265-'RFM input'!O319","v":0},{"$f":"'RFM input'!P265-'RFM input'!P319","v":0},{"$f":"'RFM input'!Q265-'RFM input'!Q319","v":0}]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"'RFM input'!H266-'RFM input'!H320","v":0},{"$f":"'RFM input'!I266-'RFM input'!I320","v":0},{"$f":"'RFM input'!J266-'RFM input'!J320","v":0},{"$f":"'RFM input'!K266-'RFM input'!K320","v":0},{"$f":"'RFM input'!L266-'RFM input'!L320","v":0},{"$f":"'RFM input'!M266-'RFM input'!M320","v":0},{"$f":"'RFM input'!N266-'RFM input'!N320","v":0},{"$f":"'RFM input'!O266-'RFM input'!O320","v":0},{"$f":"'RFM input'!P266-'RFM input'!P320","v":0},{"$f":"'RFM input'!Q266-'RFM input'!Q320","v":0}]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"'RFM input'!H267-'RFM input'!H321","v":0},{"$f":"'RFM input'!I267-'RFM input'!I321","v":0},{"$f":"'RFM input'!J267-'RFM input'!J321","v":0},{"$f":"'RFM input'!K267-'RFM input'!K321","v":0},{"$f":"'RFM input'!L267-'RFM input'!L321","v":0},{"$f":"'RFM input'!M267-'RFM input'!M321","v":0},{"$f":"'RFM input'!N267-'RFM input'!N321","v":0},{"$f":"'RFM input'!O267-'RFM input'!O321","v":0},{"$f":"'RFM input'!P267-'RFM input'!P321","v":0},{"$f":"'RFM input'!Q267-'RFM input'!Q321","v":0}]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"'RFM input'!H268-'RFM input'!H322","v":0},{"$f":"'RFM input'!I268-'RFM input'!I322","v":0},{"$f":"'RFM input'!J268-'RFM input'!J322","v":0},{"$f":"'RFM input'!K268-'RFM input'!K322","v":0},{"$f":"'RFM input'!L268-'RFM input'!L322","v":0},{"$f":"'RFM input'!M268-'RFM input'!M322","v":0},{"$f":"'RFM input'!N268-'RFM input'!N322","v":0},{"$f":"'RFM input'!O268-'RFM input'!O322","v":0},{"$f":"'RFM input'!P268-'RFM input'!P322","v":0},{"$f":"'RFM input'!Q268-'RFM input'!Q322","v":0}]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"'RFM input'!H269-'RFM input'!H323","v":0},{"$f":"'RFM input'!I269-'RFM input'!I323","v":0},{"$f":"'RFM input'!J269-'RFM input'!J323","v":0},{"$f":"'RFM input'!K269-'RFM input'!K323","v":0},{"$f":"'RFM input'!L269-'RFM input'!L323","v":0},{"$f":"'RFM input'!M269-'RFM input'!M323","v":0},{"$f":"'RFM input'!N269-'RFM input'!N323","v":0},{"$f":"'RFM input'!O269-'RFM input'!O323","v":0},{"$f":"'RFM input'!P269-'RFM input'!P323","v":0},{"$f":"'RFM input'!Q269-'RFM input'!Q323","v":0}]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"'RFM input'!H270-'RFM input'!H324","v":0},{"$f":"'RFM input'!I270-'RFM input'!I324","v":0},{"$f":"'RFM input'!J270-'RFM input'!J324","v":0},{"$f":"'RFM input'!K270-'RFM input'!K324","v":0},{"$f":"'RFM input'!L270-'RFM input'!L324","v":0},{"$f":"'RFM input'!M270-'RFM input'!M324","v":0},{"$f":"'RFM input'!N270-'RFM input'!N324","v":0},{"$f":"'RFM input'!O270-'RFM input'!O324","v":0},{"$f":"'RFM input'!P270-'RFM input'!P324","v":0},{"$f":"'RFM input'!Q270-'RFM input'!Q324","v":0}]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"'RFM input'!H271-'RFM input'!H325","v":0},{"$f":"'RFM input'!I271-'RFM input'!I325","v":0},{"$f":"'RFM input'!J271-'RFM input'!J325","v":0},{"$f":"'RFM input'!K271-'RFM input'!K325","v":0},{"$f":"'RFM input'!L271-'RFM input'!L325","v":0},{"$f":"'RFM input'!M271-'RFM input'!M325","v":0},{"$f":"'RFM input'!N271-'RFM input'!N325","v":0},{"$f":"'RFM input'!O271-'RFM input'!O325","v":0},{"$f":"'RFM input'!P271-'RFM input'!P325","v":0},{"$f":"'RFM input'!Q271-'RFM input'!Q325","v":0}]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"'RFM input'!H272-'RFM input'!H326","v":0},{"$f":"'RFM input'!I272-'RFM input'!I326","v":0},{"$f":"'RFM input'!J272-'RFM input'!J326","v":0},{"$f":"'RFM input'!K272-'RFM input'!K326","v":0},{"$f":"'RFM input'!L272-'RFM input'!L326","v":0},{"$f":"'RFM input'!M272-'RFM input'!M326","v":0},{"$f":"'RFM input'!N272-'RFM input'!N326","v":0},{"$f":"'RFM input'!O272-'RFM input'!O326","v":0},{"$f":"'RFM input'!P272-'RFM input'!P326","v":0},{"$f":"'RFM input'!Q272-'RFM input'!Q326","v":0}]
[]
[null,"Actual Tax Depreciation",null,null,null,null,null,{"$f":"H124+H137+H150+H163+H176+H189+H202+H215+H228+H241+H254+H267+H280+H293+H306+H319+H332+H345+H358+H371+H384+H397+H410+H423+H436+H449+H462+H475+H488+H501+H514+H527+H540+H553+H566+H579+H592+H605+H618+H631+H644+H657+H670+H683+H696+H709+H722+H735+H748+H761","v":-66.629792003029621},{"$f":"I124+I137+I150+I163+I176+I189+I202+I215+I228+I241+I254+I267+I280+I293+I306+I319+I332+I345+I358+I371+I384+I397+I410+I423+I436+I449+I462+I475+I488+I501+I514+I527+I540+I553+I566+I579+I592+I605+I618+I631+I644+I657+I670+I683+I696+I709+I722+I735+I748+I761","v":-67.109157082394717},-67.588522161759784,-68.067887241124879,{"$f":"L124+L137+L150+L163+L176+L189+L202+L215+L228+L241+L254+L267+L280+L293+L306+L319+L332+L345+L358+L371+L384+L397+L410+L423+L436+L449+L462+L475+L488+L501+L514+L527+L540+L553+L566+L579+L592+L605+L618+L631+L644+L657+L670+L683+L696+L709+L722+L735+L748+L761","v":-68.547252320489946},0,0,0,0,0]
[null,{"$f":"Asset1","v":"Transmission lines"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A1taxremlife,A1taxvalue-SUM($F112:F112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":31.857685334679832},{"$f":"IF(I$3>A1taxremlife,A1taxvalue-SUM($F112:H112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":31.857685334679832},{"$f":"IF(J$3>A1taxremlife,A1taxvalue-SUM($F112:I112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":31.857685334679832},{"$f":"IF(K$3>A1taxremlife,A1taxvalue-SUM($F112:J112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":31.857685334679832},{"$f":"IF(L$3>A1taxremlife,A1taxvalue-SUM($F112:K112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":31.857685334679832},{"$f":"IF(M$3>A1taxremlife,A1taxvalue-SUM($F112:L112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":31.857685334679832},{"$f":"IF(N$3>A1taxremlife,A1taxvalue-SUM($F112:M112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":31.857685334679832},{"$f":"IF(O$3>A1taxremlife,A1taxvalue-SUM($F112:N112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":31.857685334679832},{"$f":"IF(P$3>A1taxremlife,A1taxvalue-SUM($F112:O112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":31.857685334679832},{"$f":"IF(Q$3>A1taxremlife,A1taxvalue-SUM($F112:P112),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":31.857685334679832}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:H114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:I114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:J114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:K114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:L114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:M114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:N114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:O114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E114),('RFM input'!$H$223-'RFM input'!$H$277)-SUM($H114:P114),('RFM input'!$H$223-'RFM input'!$H$277)/A1taxstdlife))","v":0.22222222222222221}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:I115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:J115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:K115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:L115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:M115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:N115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:O115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E115),('RFM input'!$I$223-'RFM input'!$I$277)-SUM($I115:P115),('RFM input'!$I$223-'RFM input'!$I$277)/A1taxstdlife))","v":0.22222222222222221}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:J116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:K116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:L116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:M116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:N116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:O116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E116),('RFM input'!$J$223-'RFM input'!$J$277)-SUM($J116:P116),('RFM input'!$J$223-'RFM input'!$J$277)/A1taxstdlife))","v":0.22222222222222221}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:K117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:L117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:M117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:N117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:O117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E117),('RFM input'!$K$223-'RFM input'!$K$277)-SUM($K117:P117),('RFM input'!$K$223-'RFM input'!$K$277)/A1taxstdlife))","v":0.22222222222222221}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:L118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:M118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:N118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:O118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0.22222222222222221},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E118),('RFM input'!$L$223-'RFM input'!$L$277)-SUM($L118:P118),('RFM input'!$L$223-'RFM input'!$L$277)/A1taxstdlife))","v":0.22222222222222221}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E119),('RFM input'!$M$223-'RFM input'!$M$277)-SUM($M119:M119),('RFM input'!$M$223-'RFM input'!$M$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E119),('RFM input'!$M$223-'RFM input'!$M$277)-SUM($M119:N119),('RFM input'!$M$223-'RFM input'!$M$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E119),('RFM input'!$M$223-'RFM input'!$M$277)-SUM($M119:O119),('RFM input'!$M$223-'RFM input'!$M$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E119),('RFM input'!$M$223-'RFM input'!$M$277)-SUM($M119:P119),('RFM input'!$M$223-'RFM input'!$M$277)/A1taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E120),('RFM input'!$N$223-'RFM input'!$N$277)-SUM($N120:N120),('RFM input'!$N$223-'RFM input'!$N$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E120),('RFM input'!$N$223-'RFM input'!$N$277)-SUM($N120:O120),('RFM input'!$N$223-'RFM input'!$N$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E120),('RFM input'!$N$223-'RFM input'!$N$277)-SUM($N120:P120),('RFM input'!$N$223-'RFM input'!$N$277)/A1taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E121),('RFM input'!$O$223-'RFM input'!$O$277)-SUM($O121:O121),('RFM input'!$O$223-'RFM input'!$O$277)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E121),('RFM input'!$O$223-'RFM input'!$O$277)-SUM($O121:P121),('RFM input'!$O$223-'RFM input'!$O$277)/A1taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E122),('RFM input'!$P$223-'RFM input'!$P$277)-SUM($P122:P122),('RFM input'!$P$223-'RFM input'!$P$277)/A1taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset1","v":"Transmission lines"},null,null,null,null,{"$f":"-SUM(H112:H123)","v":-31.857685334679832},{"$f":"-SUM(I112:I123)","v":-32.079907556902057},{"$f":"IF(COUNT($H124:I124)>='RFM input'!$AA$7,0, -SUM(J112:J123))","v":-32.302129779124279},{"$f":"IF(COUNT($H124:J124)>='RFM input'!$AA$7,0, -SUM(K112:K123))","v":-32.5243520013465},{"$f":"IF(COUNT($H124:K124)>='RFM input'!$AA$7,0, -SUM(L112:L123))","v":-32.746574223568722},{"$f":"IF(COUNT($H124:L124)>='RFM input'!$AA$7,0, -SUM(M112:M123))","v":0},{"$f":"IF(COUNT($H124:M124)>='RFM input'!$AA$7,0, -SUM(N112:N123))","v":0},{"$f":"IF(COUNT($H124:N124)>='RFM input'!$AA$7,0, -SUM(O112:O123))","v":0},{"$f":"IF(COUNT($H124:O124)>='RFM input'!$AA$7,0, -SUM(P112:P123))","v":0},{"$f":"IF(COUNT($H124:P124)>='RFM input'!$AA$7,0, -SUM(Q112:Q123))","v":0}]
[null,{"$f":"Asset2","v":"Substations"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A2taxremlife,A2taxvalue-SUM($F125:F125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":34.772106668349792},{"$f":"IF(I$3>A2taxremlife,A2taxvalue-SUM($F125:H125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":34.772106668349792},{"$f":"IF(J$3>A2taxremlife,A2taxvalue-SUM($F125:I125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":34.772106668349792},{"$f":"IF(K$3>A2taxremlife,A2taxvalue-SUM($F125:J125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":34.772106668349792},{"$f":"IF(L$3>A2taxremlife,A2taxvalue-SUM($F125:K125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":34.772106668349792},{"$f":"IF(M$3>A2taxremlife,A2taxvalue-SUM($F125:L125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":34.772106668349792},{"$f":"IF(N$3>A2taxremlife,A2taxvalue-SUM($F125:M125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":34.772106668349792},{"$f":"IF(O$3>A2taxremlife,A2taxvalue-SUM($F125:N125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":34.772106668349792},{"$f":"IF(P$3>A2taxremlife,A2taxvalue-SUM($F125:O125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":34.772106668349792},{"$f":"IF(Q$3>A2taxremlife,A2taxvalue-SUM($F125:P125),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":34.772106668349792}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:H127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:I127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:J127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:K127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:L127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:M127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:N127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:O127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E127),('RFM input'!$H$224-'RFM input'!$H$278)-SUM($H127:P127),('RFM input'!$H$224-'RFM input'!$H$278)/A2taxstdlife))","v":0.25714285714285712}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:I128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:J128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:K128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:L128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:M128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:N128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:O128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E128),('RFM input'!$I$224-'RFM input'!$I$278)-SUM($I128:P128),('RFM input'!$I$224-'RFM input'!$I$278)/A2taxstdlife))","v":0.25714285714285712}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:J129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:K129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:L129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:M129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:N129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:O129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E129),('RFM input'!$J$224-'RFM input'!$J$278)-SUM($J129:P129),('RFM input'!$J$224-'RFM input'!$J$278)/A2taxstdlife))","v":0.25714285714285712}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:K130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:L130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:M130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:N130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:O130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E130),('RFM input'!$K$224-'RFM input'!$K$278)-SUM($K130:P130),('RFM input'!$K$224-'RFM input'!$K$278)/A2taxstdlife))","v":0.25714285714285712}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:L131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:M131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:N131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:O131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0.25714285714285712},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E131),('RFM input'!$L$224-'RFM input'!$L$278)-SUM($L131:P131),('RFM input'!$L$224-'RFM input'!$L$278)/A2taxstdlife))","v":0.25714285714285712}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E132),('RFM input'!$M$224-'RFM input'!$M$278)-SUM($M132:M132),('RFM input'!$M$224-'RFM input'!$M$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E132),('RFM input'!$M$224-'RFM input'!$M$278)-SUM($M132:N132),('RFM input'!$M$224-'RFM input'!$M$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E132),('RFM input'!$M$224-'RFM input'!$M$278)-SUM($M132:O132),('RFM input'!$M$224-'RFM input'!$M$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E132),('RFM input'!$M$224-'RFM input'!$M$278)-SUM($M132:P132),('RFM input'!$M$224-'RFM input'!$M$278)/A2taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E133),('RFM input'!$N$224-'RFM input'!$N$278)-SUM($N133:N133),('RFM input'!$N$224-'RFM input'!$N$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E133),('RFM input'!$N$224-'RFM input'!$N$278)-SUM($N133:O133),('RFM input'!$N$224-'RFM input'!$N$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E133),('RFM input'!$N$224-'RFM input'!$N$278)-SUM($N133:P133),('RFM input'!$N$224-'RFM input'!$N$278)/A2taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E134),('RFM input'!$O$224-'RFM input'!$O$278)-SUM($O134:O134),('RFM input'!$O$224-'RFM input'!$O$278)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E134),('RFM input'!$O$224-'RFM input'!$O$278)-SUM($O134:P134),('RFM input'!$O$224-'RFM input'!$O$278)/A2taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E135),('RFM input'!$P$224-'RFM input'!$P$278)-SUM($P135:P135),('RFM input'!$P$224-'RFM input'!$P$278)/A2taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset2","v":"Substations"},null,null,null,null,{"$f":"-SUM(H125:H136)","v":-34.772106668349792},{"$f":"-SUM(I125:I136)","v":-35.029249525492652},{"$f":"IF(COUNT($H137:I137)>='RFM input'!$AA$7,0, -SUM(J125:J136))","v":-35.286392382635512},{"$f":"IF(COUNT($H137:J137)>='RFM input'!$AA$7,0, -SUM(K125:K136))","v":-35.543535239778372},{"$f":"IF(COUNT($H137:K137)>='RFM input'!$AA$7,0, -SUM(L125:L136))","v":-35.800678096921231},{"$f":"IF(COUNT($H137:L137)>='RFM input'!$AA$7,0, -SUM(M125:M136))","v":0},{"$f":"IF(COUNT($H137:M137)>='RFM input'!$AA$7,0, -SUM(N125:N136))","v":0},{"$f":"IF(COUNT($H137:N137)>='RFM input'!$AA$7,0, -SUM(O125:O136))","v":0},{"$f":"IF(COUNT($H137:O137)>='RFM input'!$AA$7,0, -SUM(P125:P136))","v":0},{"$f":"IF(COUNT($H137:P137)>='RFM input'!$AA$7,0, -SUM(Q125:Q136))","v":0}]
[null,{"$f":"Asset3","v":"Easements"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A3taxremlife,A3taxvalue-SUM($F138:F138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(I$3>A3taxremlife,A3taxvalue-SUM($F138:H138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(J$3>A3taxremlife,A3taxvalue-SUM($F138:I138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(K$3>A3taxremlife,A3taxvalue-SUM($F138:J138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(L$3>A3taxremlife,A3taxvalue-SUM($F138:K138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(M$3>A3taxremlife,A3taxvalue-SUM($F138:L138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(N$3>A3taxremlife,A3taxvalue-SUM($F138:M138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(O$3>A3taxremlife,A3taxvalue-SUM($F138:N138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(P$3>A3taxremlife,A3taxvalue-SUM($F138:O138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A3taxremlife,A3taxvalue-SUM($F138:P138),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:H140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:I140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:J140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:K140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:L140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:M140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:N140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:O140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E140),('RFM input'!$H$225-'RFM input'!$H$279)-SUM($H140:P140),('RFM input'!$H$225-'RFM input'!$H$279)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:I141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:J141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:K141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:L141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:M141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:N141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:O141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E141),('RFM input'!$I$225-'RFM input'!$I$279)-SUM($I141:P141),('RFM input'!$I$225-'RFM input'!$I$279)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:J142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:K142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:L142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:M142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:N142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:O142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E142),('RFM input'!$J$225-'RFM input'!$J$279)-SUM($J142:P142),('RFM input'!$J$225-'RFM input'!$J$279)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:K143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:L143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:M143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:N143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:O143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E143),('RFM input'!$K$225-'RFM input'!$K$279)-SUM($K143:P143),('RFM input'!$K$225-'RFM input'!$K$279)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:L144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:M144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:N144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:O144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E144),('RFM input'!$L$225-'RFM input'!$L$279)-SUM($L144:P144),('RFM input'!$L$225-'RFM input'!$L$279)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E145),('RFM input'!$M$225-'RFM input'!$M$279)-SUM($M145:M145),('RFM input'!$M$225-'RFM input'!$M$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E145),('RFM input'!$M$225-'RFM input'!$M$279)-SUM($M145:N145),('RFM input'!$M$225-'RFM input'!$M$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E145),('RFM input'!$M$225-'RFM input'!$M$279)-SUM($M145:O145),('RFM input'!$M$225-'RFM input'!$M$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E145),('RFM input'!$M$225-'RFM input'!$M$279)-SUM($M145:P145),('RFM input'!$M$225-'RFM input'!$M$279)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E146),('RFM input'!$N$225-'RFM input'!$N$279)-SUM($N146:N146),('RFM input'!$N$225-'RFM input'!$N$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E146),('RFM input'!$N$225-'RFM input'!$N$279)-SUM($N146:O146),('RFM input'!$N$225-'RFM input'!$N$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E146),('RFM input'!$N$225-'RFM input'!$N$279)-SUM($N146:P146),('RFM input'!$N$225-'RFM input'!$N$279)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E147),('RFM input'!$O$225-'RFM input'!$O$279)-SUM($O147:O147),('RFM input'!$O$225-'RFM input'!$O$279)/A3taxstdlife))","v":"n/a"},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E147),('RFM input'!$O$225-'RFM input'!$O$279)-SUM($O147:P147),('RFM input'!$O$225-'RFM input'!$O$279)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E148),('RFM input'!$P$225-'RFM input'!$P$279)-SUM($P148:P148),('RFM input'!$P$225-'RFM input'!$P$279)/A3taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset3","v":"Easements"},null,null,null,null,{"$f":"-SUM(H138:H149)","v":0},{"$f":"-SUM(I138:I149)","v":0},{"$f":"IF(COUNT($H150:I150)>='RFM input'!$AA$7,0, -SUM(J138:J149))","v":0},{"$f":"IF(COUNT($H150:J150)>='RFM input'!$AA$7,0, -SUM(K138:K149))","v":0},{"$f":"IF(COUNT($H150:K150)>='RFM input'!$AA$7,0, -SUM(L138:L149))","v":0},{"$f":"IF(COUNT($H150:L150)>='RFM input'!$AA$7,0, -SUM(M138:M149))","v":0},{"$f":"IF(COUNT($H150:M150)>='RFM input'!$AA$7,0, -SUM(N138:N149))","v":0},{"$f":"IF(COUNT($H150:N150)>='RFM input'!$AA$7,0, -SUM(O138:O149))","v":0},{"$f":"IF(COUNT($H150:O150)>='RFM input'!$AA$7,0, -SUM(P138:P149))","v":0},{"$f":"IF(COUNT($H150:P150)>='RFM input'!$AA$7,0, -SUM(Q138:Q149))","v":0}]
[null,{"$f":"Asset4","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A4taxremlife,A4taxvalue-SUM($F151:F151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(I$3>A4taxremlife,A4taxvalue-SUM($F151:H151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(J$3>A4taxremlife,A4taxvalue-SUM($F151:I151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(K$3>A4taxremlife,A4taxvalue-SUM($F151:J151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(L$3>A4taxremlife,A4taxvalue-SUM($F151:K151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(M$3>A4taxremlife,A4taxvalue-SUM($F151:L151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(N$3>A4taxremlife,A4taxvalue-SUM($F151:M151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(O$3>A4taxremlife,A4taxvalue-SUM($F151:N151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(P$3>A4taxremlife,A4taxvalue-SUM($F151:O151),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(Q$3>A4taxremlife,A4taxvalue-SUM($F151:P151),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$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:H153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:I153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:J153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:K153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:L153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:M153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:N153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:O153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E153),('RFM input'!$H$226-'RFM input'!$H$280)-SUM($H153:P153),('RFM input'!$H$226-'RFM input'!$H$280)/A4taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:I154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:J154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:K154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:L154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:M154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:N154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:O154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E154),('RFM input'!$I$226-'RFM input'!$I$280)-SUM($I154:P154),('RFM input'!$I$226-'RFM input'!$I$280)/A4taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:J155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:K155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:L155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:M155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:N155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:O155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E155),('RFM input'!$J$226-'RFM input'!$J$280)-SUM($J155:P155),('RFM input'!$J$226-'RFM input'!$J$280)/A4taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:K156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:L156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:M156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:N156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:O156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E156),('RFM input'!$K$226-'RFM input'!$K$280)-SUM($K156:P156),('RFM input'!$K$226-'RFM input'!$K$280)/A4taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:L157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:M157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:N157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:O157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E157),('RFM input'!$L$226-'RFM input'!$L$280)-SUM($L157:P157),('RFM input'!$L$226-'RFM input'!$L$280)/A4taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E158),('RFM input'!$M$226-'RFM input'!$M$280)-SUM($M158:M158),('RFM input'!$M$226-'RFM input'!$M$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E158),('RFM input'!$M$226-'RFM input'!$M$280)-SUM($M158:N158),('RFM input'!$M$226-'RFM input'!$M$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E158),('RFM input'!$M$226-'RFM input'!$M$280)-SUM($M158:O158),('RFM input'!$M$226-'RFM input'!$M$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E158),('RFM input'!$M$226-'RFM input'!$M$280)-SUM($M158:P158),('RFM input'!$M$226-'RFM input'!$M$280)/A4taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E159),('RFM input'!$N$226-'RFM input'!$N$280)-SUM($N159:N159),('RFM input'!$N$226-'RFM input'!$N$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E159),('RFM input'!$N$226-'RFM input'!$N$280)-SUM($N159:O159),('RFM input'!$N$226-'RFM input'!$N$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E159),('RFM input'!$N$226-'RFM input'!$N$280)-SUM($N159:P159),('RFM input'!$N$226-'RFM input'!$N$280)/A4taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E160),('RFM input'!$O$226-'RFM input'!$O$280)-SUM($O160:O160),('RFM input'!$O$226-'RFM input'!$O$280)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E160),('RFM input'!$O$226-'RFM input'!$O$280)-SUM($O160:P160),('RFM input'!$O$226-'RFM input'!$O$280)/A4taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E161),('RFM input'!$P$226-'RFM input'!$P$280)-SUM($P161:P161),('RFM input'!$P$226-'RFM input'!$P$280)/A4taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset4","v":0},null,null,null,null,{"$f":"-SUM(H151:H162)","v":0},{"$f":"-SUM(I151:I162)","v":0},{"$f":"IF(COUNT($H163:I163)>='RFM input'!$AA$7,0, -SUM(J151:J162))","v":0},{"$f":"IF(COUNT($H163:J163)>='RFM input'!$AA$7,0, -SUM(K151:K162))","v":0},{"$f":"IF(COUNT($H163:K163)>='RFM input'!$AA$7,0, -SUM(L151:L162))","v":0},{"$f":"IF(COUNT($H163:L163)>='RFM input'!$AA$7,0, -SUM(M151:M162))","v":0},{"$f":"IF(COUNT($H163:M163)>='RFM input'!$AA$7,0, -SUM(N151:N162))","v":0},{"$f":"IF(COUNT($H163:N163)>='RFM input'!$AA$7,0, -SUM(O151:O162))","v":0},{"$f":"IF(COUNT($H163:O163)>='RFM input'!$AA$7,0, -SUM(P151:P162))","v":0},{"$f":"IF(COUNT($H163:P163)>='RFM input'!$AA$7,0, -SUM(Q151:Q162))","v":0}]
[null,{"$f":"Asset5","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A5taxremlife,A5taxvalue-SUM($F164:F164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(I$3>A5taxremlife,A5taxvalue-SUM($F164:H164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(J$3>A5taxremlife,A5taxvalue-SUM($F164:I164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(K$3>A5taxremlife,A5taxvalue-SUM($F164:J164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(L$3>A5taxremlife,A5taxvalue-SUM($F164:K164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(M$3>A5taxremlife,A5taxvalue-SUM($F164:L164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(N$3>A5taxremlife,A5taxvalue-SUM($F164:M164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(O$3>A5taxremlife,A5taxvalue-SUM($F164:N164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(P$3>A5taxremlife,A5taxvalue-SUM($F164:O164),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(Q$3>A5taxremlife,A5taxvalue-SUM($F164:P164),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$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:H166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:I166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:J166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:K166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:L166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:M166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:N166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:O166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E166),('RFM input'!$H$227-'RFM input'!$H$281)-SUM($H166:P166),('RFM input'!$H$227-'RFM input'!$H$281)/A5taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:I167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:J167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:K167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:L167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:M167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:N167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:O167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E167),('RFM input'!$I$227-'RFM input'!$I$281)-SUM($I167:P167),('RFM input'!$I$227-'RFM input'!$I$281)/A5taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:J168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:K168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:L168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:M168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:N168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:O168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E168),('RFM input'!$J$227-'RFM input'!$J$281)-SUM($J168:P168),('RFM input'!$J$227-'RFM input'!$J$281)/A5taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:K169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:L169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:M169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:N169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:O169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E169),('RFM input'!$K$227-'RFM input'!$K$281)-SUM($K169:P169),('RFM input'!$K$227-'RFM input'!$K$281)/A5taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:L170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:M170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:N170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:O170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E170),('RFM input'!$L$227-'RFM input'!$L$281)-SUM($L170:P170),('RFM input'!$L$227-'RFM input'!$L$281)/A5taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E171),('RFM input'!$M$227-'RFM input'!$M$281)-SUM($M171:M171),('RFM input'!$M$227-'RFM input'!$M$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E171),('RFM input'!$M$227-'RFM input'!$M$281)-SUM($M171:N171),('RFM input'!$M$227-'RFM input'!$M$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E171),('RFM input'!$M$227-'RFM input'!$M$281)-SUM($M171:O171),('RFM input'!$M$227-'RFM input'!$M$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E171),('RFM input'!$M$227-'RFM input'!$M$281)-SUM($M171:P171),('RFM input'!$M$227-'RFM input'!$M$281)/A5taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E172),('RFM input'!$N$227-'RFM input'!$N$281)-SUM($N172:N172),('RFM input'!$N$227-'RFM input'!$N$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E172),('RFM input'!$N$227-'RFM input'!$N$281)-SUM($N172:O172),('RFM input'!$N$227-'RFM input'!$N$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E172),('RFM input'!$N$227-'RFM input'!$N$281)-SUM($N172:P172),('RFM input'!$N$227-'RFM input'!$N$281)/A5taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E173),('RFM input'!$O$227-'RFM input'!$O$281)-SUM($O173:O173),('RFM input'!$O$227-'RFM input'!$O$281)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E173),('RFM input'!$O$227-'RFM input'!$O$281)-SUM($O173:P173),('RFM input'!$O$227-'RFM input'!$O$281)/A5taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E174),('RFM input'!$P$227-'RFM input'!$P$281)-SUM($P174:P174),('RFM input'!$P$227-'RFM input'!$P$281)/A5taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset5","v":0},null,null,null,null,{"$f":"-SUM(H164:H175)","v":0},{"$f":"-SUM(I164:I175)","v":0},{"$f":"IF(COUNT($H176:I176)>='RFM input'!$AA$7,0, -SUM(J164:J175))","v":0},{"$f":"IF(COUNT($H176:J176)>='RFM input'!$AA$7,0, -SUM(K164:K175))","v":0},{"$f":"IF(COUNT($H176:K176)>='RFM input'!$AA$7,0, -SUM(L164:L175))","v":0},{"$f":"IF(COUNT($H176:L176)>='RFM input'!$AA$7,0, -SUM(M164:M175))","v":0},{"$f":"IF(COUNT($H176:M176)>='RFM input'!$AA$7,0, -SUM(N164:N175))","v":0},{"$f":"IF(COUNT($H176:N176)>='RFM input'!$AA$7,0, -SUM(O164:O175))","v":0},{"$f":"IF(COUNT($H176:O176)>='RFM input'!$AA$7,0, -SUM(P164:P175))","v":0},{"$f":"IF(COUNT($H176:P176)>='RFM input'!$AA$7,0, -SUM(Q164:Q175))","v":0}]
[null,{"$f":"Asset6","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A6taxremlife,A6taxvalue-SUM($F177:F177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(I$3>A6taxremlife,A6taxvalue-SUM($F177:H177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(J$3>A6taxremlife,A6taxvalue-SUM($F177:I177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(K$3>A6taxremlife,A6taxvalue-SUM($F177:J177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(L$3>A6taxremlife,A6taxvalue-SUM($F177:K177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(M$3>A6taxremlife,A6taxvalue-SUM($F177:L177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(N$3>A6taxremlife,A6taxvalue-SUM($F177:M177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(O$3>A6taxremlife,A6taxvalue-SUM($F177:N177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(P$3>A6taxremlife,A6taxvalue-SUM($F177:O177),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(Q$3>A6taxremlife,A6taxvalue-SUM($F177:P177),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$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:H179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:I179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:J179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:K179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:L179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:M179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:N179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:O179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E179),('RFM input'!$H$228-'RFM input'!$H$282)-SUM($H179:P179),('RFM input'!$H$228-'RFM input'!$H$282)/A6taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:I180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:J180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:K180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:L180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:M180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:N180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:O180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E180),('RFM input'!$I$228-'RFM input'!$I$282)-SUM($I180:P180),('RFM input'!$I$228-'RFM input'!$I$282)/A6taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:J181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:K181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:L181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:M181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:N181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:O181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E181),('RFM input'!$J$228-'RFM input'!$J$282)-SUM($J181:P181),('RFM input'!$J$228-'RFM input'!$J$282)/A6taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:K182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:L182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:M182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:N182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:O182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E182),('RFM input'!$K$228-'RFM input'!$K$282)-SUM($K182:P182),('RFM input'!$K$228-'RFM input'!$K$282)/A6taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:L183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:M183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:N183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:O183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E183),('RFM input'!$L$228-'RFM input'!$L$282)-SUM($L183:P183),('RFM input'!$L$228-'RFM input'!$L$282)/A6taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E184),('RFM input'!$M$228-'RFM input'!$M$282)-SUM($M184:M184),('RFM input'!$M$228-'RFM input'!$M$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E184),('RFM input'!$M$228-'RFM input'!$M$282)-SUM($M184:N184),('RFM input'!$M$228-'RFM input'!$M$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E184),('RFM input'!$M$228-'RFM input'!$M$282)-SUM($M184:O184),('RFM input'!$M$228-'RFM input'!$M$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E184),('RFM input'!$M$228-'RFM input'!$M$282)-SUM($M184:P184),('RFM input'!$M$228-'RFM input'!$M$282)/A6taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E185),('RFM input'!$N$228-'RFM input'!$N$282)-SUM($N185:N185),('RFM input'!$N$228-'RFM input'!$N$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E185),('RFM input'!$N$228-'RFM input'!$N$282)-SUM($N185:O185),('RFM input'!$N$228-'RFM input'!$N$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E185),('RFM input'!$N$228-'RFM input'!$N$282)-SUM($N185:P185),('RFM input'!$N$228-'RFM input'!$N$282)/A6taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E186),('RFM input'!$O$228-'RFM input'!$O$282)-SUM($O186:O186),('RFM input'!$O$228-'RFM input'!$O$282)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E186),('RFM input'!$O$228-'RFM input'!$O$282)-SUM($O186:P186),('RFM input'!$O$228-'RFM input'!$O$282)/A6taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E187),('RFM input'!$P$228-'RFM input'!$P$282)-SUM($P187:P187),('RFM input'!$P$228-'RFM input'!$P$282)/A6taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset6","v":0},null,null,null,null,{"$f":"-SUM(H177:H188)","v":0},{"$f":"-SUM(I177:I188)","v":0},{"$f":"IF(COUNT($H189:I189)>='RFM input'!$AA$7,0, -SUM(J177:J188))","v":0},{"$f":"IF(COUNT($H189:J189)>='RFM input'!$AA$7,0, -SUM(K177:K188))","v":0},{"$f":"IF(COUNT($H189:K189)>='RFM input'!$AA$7,0, -SUM(L177:L188))","v":0},{"$f":"IF(COUNT($H189:L189)>='RFM input'!$AA$7,0, -SUM(M177:M188))","v":0},{"$f":"IF(COUNT($H189:M189)>='RFM input'!$AA$7,0, -SUM(N177:N188))","v":0},{"$f":"IF(COUNT($H189:N189)>='RFM input'!$AA$7,0, -SUM(O177:O188))","v":0},{"$f":"IF(COUNT($H189:O189)>='RFM input'!$AA$7,0, -SUM(P177:P188))","v":0},{"$f":"IF(COUNT($H189:P189)>='RFM input'!$AA$7,0, -SUM(Q177:Q188))","v":0}]
[null,{"$f":"Asset7","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A7taxremlife,A7taxvalue-SUM($F190:F190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(I$3>A7taxremlife,A7taxvalue-SUM($F190:H190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(J$3>A7taxremlife,A7taxvalue-SUM($F190:I190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(K$3>A7taxremlife,A7taxvalue-SUM($F190:J190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(L$3>A7taxremlife,A7taxvalue-SUM($F190:K190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(M$3>A7taxremlife,A7taxvalue-SUM($F190:L190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(N$3>A7taxremlife,A7taxvalue-SUM($F190:M190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(O$3>A7taxremlife,A7taxvalue-SUM($F190:N190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(P$3>A7taxremlife,A7taxvalue-SUM($F190:O190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(Q$3>A7taxremlife,A7taxvalue-SUM($F190:P190),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:H192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:I192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:J192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:K192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:L192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:M192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:N192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:O192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E192),('RFM input'!$H$229-'RFM input'!$H$283)-SUM($H192:P192),('RFM input'!$H$229-'RFM input'!$H$283)/A7taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:I193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:J193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:K193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:L193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:M193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:N193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:O193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E193),('RFM input'!$I$229-'RFM input'!$I$283)-SUM($I193:P193),('RFM input'!$I$229-'RFM input'!$I$283)/A7taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:J194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:K194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:L194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:M194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:N194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:O194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E194),('RFM input'!$J$229-'RFM input'!$J$283)-SUM($J194:P194),('RFM input'!$J$229-'RFM input'!$J$283)/A7taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:K195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:L195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:M195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:N195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:O195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E195),('RFM input'!$K$229-'RFM input'!$K$283)-SUM($K195:P195),('RFM input'!$K$229-'RFM input'!$K$283)/A7taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:L196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:M196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:N196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:O196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E196),('RFM input'!$L$229-'RFM input'!$L$283)-SUM($L196:P196),('RFM input'!$L$229-'RFM input'!$L$283)/A7taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E197),('RFM input'!$M$229-'RFM input'!$M$283)-SUM($M197:M197),('RFM input'!$M$229-'RFM input'!$M$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E197),('RFM input'!$M$229-'RFM input'!$M$283)-SUM($M197:N197),('RFM input'!$M$229-'RFM input'!$M$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E197),('RFM input'!$M$229-'RFM input'!$M$283)-SUM($M197:O197),('RFM input'!$M$229-'RFM input'!$M$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E197),('RFM input'!$M$229-'RFM input'!$M$283)-SUM($M197:P197),('RFM input'!$M$229-'RFM input'!$M$283)/A7taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E198),('RFM input'!$N$229-'RFM input'!$N$283)-SUM($N198:N198),('RFM input'!$N$229-'RFM input'!$N$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E198),('RFM input'!$N$229-'RFM input'!$N$283)-SUM($N198:O198),('RFM input'!$N$229-'RFM input'!$N$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E198),('RFM input'!$N$229-'RFM input'!$N$283)-SUM($N198:P198),('RFM input'!$N$229-'RFM input'!$N$283)/A7taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E199),('RFM input'!$O$229-'RFM input'!$O$283)-SUM($O199:O199),('RFM input'!$O$229-'RFM input'!$O$283)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E199),('RFM input'!$O$229-'RFM input'!$O$283)-SUM($O199:P199),('RFM input'!$O$229-'RFM input'!$O$283)/A7taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E200),('RFM input'!$P$229-'RFM input'!$P$283)-SUM($P200:P200),('RFM input'!$P$229-'RFM input'!$P$283)/A7taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset7","v":0},null,null,null,null,{"$f":"-SUM(H190:H201)","v":0},{"$f":"-SUM(I190:I201)","v":0},{"$f":"IF(COUNT($H202:I202)>='RFM input'!$AA$7,0, -SUM(J190:J201))","v":0},{"$f":"IF(COUNT($H202:J202)>='RFM input'!$AA$7,0, -SUM(K190:K201))","v":0},{"$f":"IF(COUNT($H202:K202)>='RFM input'!$AA$7,0, -SUM(L190:L201))","v":0},{"$f":"IF(COUNT($H202:L202)>='RFM input'!$AA$7,0, -SUM(M190:M201))","v":0},{"$f":"IF(COUNT($H202:M202)>='RFM input'!$AA$7,0, -SUM(N190:N201))","v":0},{"$f":"IF(COUNT($H202:N202)>='RFM input'!$AA$7,0, -SUM(O190:O201))","v":0},{"$f":"IF(COUNT($H202:O202)>='RFM input'!$AA$7,0, -SUM(P190:P201))","v":0},{"$f":"IF(COUNT($H202:P202)>='RFM input'!$AA$7,0, -SUM(Q190:Q201))","v":0}]
[null,{"$f":"Asset8","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A8taxremlife,A8taxvalue-SUM($F203:F203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(I$3>A8taxremlife,A8taxvalue-SUM($F203:H203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(J$3>A8taxremlife,A8taxvalue-SUM($F203:I203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(K$3>A8taxremlife,A8taxvalue-SUM($F203:J203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(L$3>A8taxremlife,A8taxvalue-SUM($F203:K203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(M$3>A8taxremlife,A8taxvalue-SUM($F203:L203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(N$3>A8taxremlife,A8taxvalue-SUM($F203:M203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(O$3>A8taxremlife,A8taxvalue-SUM($F203:N203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(P$3>A8taxremlife,A8taxvalue-SUM($F203:O203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(Q$3>A8taxremlife,A8taxvalue-SUM($F203:P203),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:H205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:I205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:J205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:K205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:L205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:M205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:N205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:O205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E205),('RFM input'!$H$230-'RFM input'!$H$284)-SUM($H205:P205),('RFM input'!$H$230-'RFM input'!$H$284)/A8taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:I206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:J206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:K206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:L206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:M206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:N206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:O206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E206),('RFM input'!$I$230-'RFM input'!$I$284)-SUM($I206:P206),('RFM input'!$I$230-'RFM input'!$I$284)/A8taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:J207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:K207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:L207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:M207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:N207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:O207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E207),('RFM input'!$J$230-'RFM input'!$J$284)-SUM($J207:P207),('RFM input'!$J$230-'RFM input'!$J$284)/A8taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:K208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:L208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:M208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:N208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:O208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E208),('RFM input'!$K$230-'RFM input'!$K$284)-SUM($K208:P208),('RFM input'!$K$230-'RFM input'!$K$284)/A8taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:L209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:M209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:N209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:O209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E209),('RFM input'!$L$230-'RFM input'!$L$284)-SUM($L209:P209),('RFM input'!$L$230-'RFM input'!$L$284)/A8taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E210),('RFM input'!$M$230-'RFM input'!$M$284)-SUM($M210:M210),('RFM input'!$M$230-'RFM input'!$M$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E210),('RFM input'!$M$230-'RFM input'!$M$284)-SUM($M210:N210),('RFM input'!$M$230-'RFM input'!$M$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E210),('RFM input'!$M$230-'RFM input'!$M$284)-SUM($M210:O210),('RFM input'!$M$230-'RFM input'!$M$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E210),('RFM input'!$M$230-'RFM input'!$M$284)-SUM($M210:P210),('RFM input'!$M$230-'RFM input'!$M$284)/A8taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E211),('RFM input'!$N$230-'RFM input'!$N$284)-SUM($N211:N211),('RFM input'!$N$230-'RFM input'!$N$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E211),('RFM input'!$N$230-'RFM input'!$N$284)-SUM($N211:O211),('RFM input'!$N$230-'RFM input'!$N$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E211),('RFM input'!$N$230-'RFM input'!$N$284)-SUM($N211:P211),('RFM input'!$N$230-'RFM input'!$N$284)/A8taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E212),('RFM input'!$O$230-'RFM input'!$O$284)-SUM($O212:O212),('RFM input'!$O$230-'RFM input'!$O$284)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E212),('RFM input'!$O$230-'RFM input'!$O$284)-SUM($O212:P212),('RFM input'!$O$230-'RFM input'!$O$284)/A8taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E213),('RFM input'!$P$230-'RFM input'!$P$284)-SUM($P213:P213),('RFM input'!$P$230-'RFM input'!$P$284)/A8taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset8","v":0},null,null,null,null,{"$f":"-SUM(H203:H214)","v":0},{"$f":"-SUM(I203:I214)","v":0},{"$f":"IF(COUNT($H215:I215)>='RFM input'!$AA$7,0, -SUM(J203:J214))","v":0},{"$f":"IF(COUNT($H215:J215)>='RFM input'!$AA$7,0, -SUM(K203:K214))","v":0},{"$f":"IF(COUNT($H215:K215)>='RFM input'!$AA$7,0, -SUM(L203:L214))","v":0},{"$f":"IF(COUNT($H215:L215)>='RFM input'!$AA$7,0, -SUM(M203:M214))","v":0},{"$f":"IF(COUNT($H215:M215)>='RFM input'!$AA$7,0, -SUM(N203:N214))","v":0},{"$f":"IF(COUNT($H215:N215)>='RFM input'!$AA$7,0, -SUM(O203:O214))","v":0},{"$f":"IF(COUNT($H215:O215)>='RFM input'!$AA$7,0, -SUM(P203:P214))","v":0},{"$f":"IF(COUNT($H215:P215)>='RFM input'!$AA$7,0, -SUM(Q203:Q214))","v":0}]
[null,{"$f":"Asset9","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A9taxremlife,A9taxvalue-SUM($F216:F216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(I$3>A9taxremlife,A9taxvalue-SUM($F216:H216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(J$3>A9taxremlife,A9taxvalue-SUM($F216:I216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(K$3>A9taxremlife,A9taxvalue-SUM($F216:J216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(L$3>A9taxremlife,A9taxvalue-SUM($F216:K216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(M$3>A9taxremlife,A9taxvalue-SUM($F216:L216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(N$3>A9taxremlife,A9taxvalue-SUM($F216:M216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(O$3>A9taxremlife,A9taxvalue-SUM($F216:N216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(P$3>A9taxremlife,A9taxvalue-SUM($F216:O216),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(Q$3>A9taxremlife,A9taxvalue-SUM($F216:P216),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$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:H218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:I218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:J218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:K218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:L218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:M218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:N218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:O218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E218),('RFM input'!$H$231-'RFM input'!$H$285)-SUM($H218:P218),('RFM input'!$H$231-'RFM input'!$H$285)/A9taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:I219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:J219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:K219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:L219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:M219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:N219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:O219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E219),('RFM input'!$I$231-'RFM input'!$I$285)-SUM($I219:P219),('RFM input'!$I$231-'RFM input'!$I$285)/A9taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:J220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:K220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:L220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:M220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:N220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:O220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E220),('RFM input'!$J$231-'RFM input'!$J$285)-SUM($J220:P220),('RFM input'!$J$231-'RFM input'!$J$285)/A9taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:K221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:L221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:M221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:N221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:O221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E221),('RFM input'!$K$231-'RFM input'!$K$285)-SUM($K221:P221),('RFM input'!$K$231-'RFM input'!$K$285)/A9taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:L222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:M222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:N222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:O222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E222),('RFM input'!$L$231-'RFM input'!$L$285)-SUM($L222:P222),('RFM input'!$L$231-'RFM input'!$L$285)/A9taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E223),('RFM input'!$M$231-'RFM input'!$M$285)-SUM($M223:M223),('RFM input'!$M$231-'RFM input'!$M$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E223),('RFM input'!$M$231-'RFM input'!$M$285)-SUM($M223:N223),('RFM input'!$M$231-'RFM input'!$M$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E223),('RFM input'!$M$231-'RFM input'!$M$285)-SUM($M223:O223),('RFM input'!$M$231-'RFM input'!$M$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E223),('RFM input'!$M$231-'RFM input'!$M$285)-SUM($M223:P223),('RFM input'!$M$231-'RFM input'!$M$285)/A9taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E224),('RFM input'!$N$231-'RFM input'!$N$285)-SUM($N224:N224),('RFM input'!$N$231-'RFM input'!$N$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E224),('RFM input'!$N$231-'RFM input'!$N$285)-SUM($N224:O224),('RFM input'!$N$231-'RFM input'!$N$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E224),('RFM input'!$N$231-'RFM input'!$N$285)-SUM($N224:P224),('RFM input'!$N$231-'RFM input'!$N$285)/A9taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E225),('RFM input'!$O$231-'RFM input'!$O$285)-SUM($O225:O225),('RFM input'!$O$231-'RFM input'!$O$285)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E225),('RFM input'!$O$231-'RFM input'!$O$285)-SUM($O225:P225),('RFM input'!$O$231-'RFM input'!$O$285)/A9taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E226),('RFM input'!$P$231-'RFM input'!$P$285)-SUM($P226:P226),('RFM input'!$P$231-'RFM input'!$P$285)/A9taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"-SUM(H216:H227)","v":0},{"$f":"-SUM(I216:I227)","v":0},{"$f":"IF(COUNT($H228:I228)>='RFM input'!$AA$7,0, -SUM(J216:J227))","v":0},{"$f":"IF(COUNT($H228:J228)>='RFM input'!$AA$7,0, -SUM(K216:K227))","v":0},{"$f":"IF(COUNT($H228:K228)>='RFM input'!$AA$7,0, -SUM(L216:L227))","v":0},{"$f":"IF(COUNT($H228:L228)>='RFM input'!$AA$7,0, -SUM(M216:M227))","v":0},{"$f":"IF(COUNT($H228:M228)>='RFM input'!$AA$7,0, -SUM(N216:N227))","v":0},{"$f":"IF(COUNT($H228:N228)>='RFM input'!$AA$7,0, -SUM(O216:O227))","v":0},{"$f":"IF(COUNT($H228:O228)>='RFM input'!$AA$7,0, -SUM(P216:P227))","v":0},{"$f":"IF(COUNT($H228:P228)>='RFM input'!$AA$7,0, -SUM(Q216:Q227))","v":0}]
[null,{"$f":"Asset10","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A10taxremlife,A10taxvalue-SUM($F229:F229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(I$3>A10taxremlife,A10taxvalue-SUM($F229:H229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(J$3>A10taxremlife,A10taxvalue-SUM($F229:I229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(K$3>A10taxremlife,A10taxvalue-SUM($F229:J229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(L$3>A10taxremlife,A10taxvalue-SUM($F229:K229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(M$3>A10taxremlife,A10taxvalue-SUM($F229:L229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(N$3>A10taxremlife,A10taxvalue-SUM($F229:M229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(O$3>A10taxremlife,A10taxvalue-SUM($F229:N229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(P$3>A10taxremlife,A10taxvalue-SUM($F229:O229),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(Q$3>A10taxremlife,A10taxvalue-SUM($F229:P229),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$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:H231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:I231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:J231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:K231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:L231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:M231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:N231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:O231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E231),('RFM input'!$H$232-'RFM input'!$H$286)-SUM($H231:P231),('RFM input'!$H$232-'RFM input'!$H$286)/A10taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:I232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:J232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:K232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:L232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:M232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:N232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:O232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E232),('RFM input'!$I$232-'RFM input'!$I$286)-SUM($I232:P232),('RFM input'!$I$232-'RFM input'!$I$286)/A10taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:J233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:K233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:L233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:M233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:N233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:O233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E233),('RFM input'!$J$232-'RFM input'!$J$286)-SUM($J233:P233),('RFM input'!$J$232-'RFM input'!$J$286)/A10taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:K234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:L234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:M234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:N234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:O234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E234),('RFM input'!$K$232-'RFM input'!$K$286)-SUM($K234:P234),('RFM input'!$K$232-'RFM input'!$K$286)/A10taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:L235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:M235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:N235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:O235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E235),('RFM input'!$L$232-'RFM input'!$L$286)-SUM($L235:P235),('RFM input'!$L$232-'RFM input'!$L$286)/A10taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E236),('RFM input'!$M$232-'RFM input'!$M$286)-SUM($M236:M236),('RFM input'!$M$232-'RFM input'!$M$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E236),('RFM input'!$M$232-'RFM input'!$M$286)-SUM($M236:N236),('RFM input'!$M$232-'RFM input'!$M$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E236),('RFM input'!$M$232-'RFM input'!$M$286)-SUM($M236:O236),('RFM input'!$M$232-'RFM input'!$M$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E236),('RFM input'!$M$232-'RFM input'!$M$286)-SUM($M236:P236),('RFM input'!$M$232-'RFM input'!$M$286)/A10taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E237),('RFM input'!$N$232-'RFM input'!$N$286)-SUM($N237:N237),('RFM input'!$N$232-'RFM input'!$N$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E237),('RFM input'!$N$232-'RFM input'!$N$286)-SUM($N237:O237),('RFM input'!$N$232-'RFM input'!$N$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E237),('RFM input'!$N$232-'RFM input'!$N$286)-SUM($N237:P237),('RFM input'!$N$232-'RFM input'!$N$286)/A10taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E238),('RFM input'!$O$232-'RFM input'!$O$286)-SUM($O238:O238),('RFM input'!$O$232-'RFM input'!$O$286)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E238),('RFM input'!$O$232-'RFM input'!$O$286)-SUM($O238:P238),('RFM input'!$O$232-'RFM input'!$O$286)/A10taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E239),('RFM input'!$P$232-'RFM input'!$P$286)-SUM($P239:P239),('RFM input'!$P$232-'RFM input'!$P$286)/A10taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"-SUM(H229:H240)","v":0},{"$f":"-SUM(I229:I240)","v":0},{"$f":"IF(COUNT($H241:I241)>='RFM input'!$AA$7,0, -SUM(J229:J240))","v":0},{"$f":"IF(COUNT($H241:J241)>='RFM input'!$AA$7,0, -SUM(K229:K240))","v":0},{"$f":"IF(COUNT($H241:K241)>='RFM input'!$AA$7,0, -SUM(L229:L240))","v":0},{"$f":"IF(COUNT($H241:L241)>='RFM input'!$AA$7,0, -SUM(M229:M240))","v":0},{"$f":"IF(COUNT($H241:M241)>='RFM input'!$AA$7,0, -SUM(N229:N240))","v":0},{"$f":"IF(COUNT($H241:N241)>='RFM input'!$AA$7,0, -SUM(O229:O240))","v":0},{"$f":"IF(COUNT($H241:O241)>='RFM input'!$AA$7,0, -SUM(P229:P240))","v":0},{"$f":"IF(COUNT($H241:P241)>='RFM input'!$AA$7,0, -SUM(Q229:Q240))","v":0}]
[null,{"$f":"Asset11","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A11taxremlife,A11taxvalue-SUM($F242:F242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(I$3>A11taxremlife,A11taxvalue-SUM($F242:H242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(J$3>A11taxremlife,A11taxvalue-SUM($F242:I242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(K$3>A11taxremlife,A11taxvalue-SUM($F242:J242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(L$3>A11taxremlife,A11taxvalue-SUM($F242:K242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(M$3>A11taxremlife,A11taxvalue-SUM($F242:L242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(N$3>A11taxremlife,A11taxvalue-SUM($F242:M242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(O$3>A11taxremlife,A11taxvalue-SUM($F242:N242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(P$3>A11taxremlife,A11taxvalue-SUM($F242:O242),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(Q$3>A11taxremlife,A11taxvalue-SUM($F242:P242),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$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:H244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:I244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:J244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:K244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:L244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:M244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:N244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:O244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E244),('RFM input'!$H$233-'RFM input'!$H$287)-SUM($H244:P244),('RFM input'!$H$233-'RFM input'!$H$287)/A11taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:I245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:J245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:K245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:L245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:M245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:N245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:O245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E245),('RFM input'!$I$233-'RFM input'!$I$287)-SUM($I245:P245),('RFM input'!$I$233-'RFM input'!$I$287)/A11taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:J246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:K246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:L246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:M246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:N246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:O246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E246),('RFM input'!$J$233-'RFM input'!$J$287)-SUM($J246:P246),('RFM input'!$J$233-'RFM input'!$J$287)/A11taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:K247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:L247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:M247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:N247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:O247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E247),('RFM input'!$K$233-'RFM input'!$K$287)-SUM($K247:P247),('RFM input'!$K$233-'RFM input'!$K$287)/A11taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:L248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:M248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:N248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:O248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E248),('RFM input'!$L$233-'RFM input'!$L$287)-SUM($L248:P248),('RFM input'!$L$233-'RFM input'!$L$287)/A11taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E249),('RFM input'!$M$233-'RFM input'!$M$287)-SUM($M249:M249),('RFM input'!$M$233-'RFM input'!$M$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E249),('RFM input'!$M$233-'RFM input'!$M$287)-SUM($M249:N249),('RFM input'!$M$233-'RFM input'!$M$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E249),('RFM input'!$M$233-'RFM input'!$M$287)-SUM($M249:O249),('RFM input'!$M$233-'RFM input'!$M$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E249),('RFM input'!$M$233-'RFM input'!$M$287)-SUM($M249:P249),('RFM input'!$M$233-'RFM input'!$M$287)/A11taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E250),('RFM input'!$N$233-'RFM input'!$N$287)-SUM($N250:N250),('RFM input'!$N$233-'RFM input'!$N$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E250),('RFM input'!$N$233-'RFM input'!$N$287)-SUM($N250:O250),('RFM input'!$N$233-'RFM input'!$N$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E250),('RFM input'!$N$233-'RFM input'!$N$287)-SUM($N250:P250),('RFM input'!$N$233-'RFM input'!$N$287)/A11taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E251),('RFM input'!$O$233-'RFM input'!$O$287)-SUM($O251:O251),('RFM input'!$O$233-'RFM input'!$O$287)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E251),('RFM input'!$O$233-'RFM input'!$O$287)-SUM($O251:P251),('RFM input'!$O$233-'RFM input'!$O$287)/A11taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E252),('RFM input'!$P$233-'RFM input'!$P$287)-SUM($P252:P252),('RFM input'!$P$233-'RFM input'!$P$287)/A11taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"-SUM(H242:H253)","v":0},{"$f":"-SUM(I242:I253)","v":0},{"$f":"IF(COUNT($H254:I254)>='RFM input'!$AA$7,0, -SUM(J242:J253))","v":0},{"$f":"IF(COUNT($H254:J254)>='RFM input'!$AA$7,0, -SUM(K242:K253))","v":0},{"$f":"IF(COUNT($H254:K254)>='RFM input'!$AA$7,0, -SUM(L242:L253))","v":0},{"$f":"IF(COUNT($H254:L254)>='RFM input'!$AA$7,0, -SUM(M242:M253))","v":0},{"$f":"IF(COUNT($H254:M254)>='RFM input'!$AA$7,0, -SUM(N242:N253))","v":0},{"$f":"IF(COUNT($H254:N254)>='RFM input'!$AA$7,0, -SUM(O242:O253))","v":0},{"$f":"IF(COUNT($H254:O254)>='RFM input'!$AA$7,0, -SUM(P242:P253))","v":0},{"$f":"IF(COUNT($H254:P254)>='RFM input'!$AA$7,0, -SUM(Q242:Q253))","v":0}]
[null,{"$f":"Asset12","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A12taxremlife,A12taxvalue-SUM($F255:F255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(I$3>A12taxremlife,A12taxvalue-SUM($F255:H255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(J$3>A12taxremlife,A12taxvalue-SUM($F255:I255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(K$3>A12taxremlife,A12taxvalue-SUM($F255:J255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(L$3>A12taxremlife,A12taxvalue-SUM($F255:K255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(M$3>A12taxremlife,A12taxvalue-SUM($F255:L255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(N$3>A12taxremlife,A12taxvalue-SUM($F255:M255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(O$3>A12taxremlife,A12taxvalue-SUM($F255:N255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(P$3>A12taxremlife,A12taxvalue-SUM($F255:O255),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(Q$3>A12taxremlife,A12taxvalue-SUM($F255:P255),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$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:H257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:I257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:J257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:K257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:L257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:M257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:N257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:O257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E257),('RFM input'!$H$234-'RFM input'!$H$288)-SUM($H257:P257),('RFM input'!$H$234-'RFM input'!$H$288)/A12taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:I258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:J258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:K258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:L258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:M258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:N258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:O258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E258),('RFM input'!$I$234-'RFM input'!$I$288)-SUM($I258:P258),('RFM input'!$I$234-'RFM input'!$I$288)/A12taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:J259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:K259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:L259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:M259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:N259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:O259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E259),('RFM input'!$J$234-'RFM input'!$J$288)-SUM($J259:P259),('RFM input'!$J$234-'RFM input'!$J$288)/A12taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:K260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:L260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:M260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:N260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:O260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E260),('RFM input'!$K$234-'RFM input'!$K$288)-SUM($K260:P260),('RFM input'!$K$234-'RFM input'!$K$288)/A12taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:L261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:M261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:N261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:O261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E261),('RFM input'!$L$234-'RFM input'!$L$288)-SUM($L261:P261),('RFM input'!$L$234-'RFM input'!$L$288)/A12taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E262),('RFM input'!$M$234-'RFM input'!$M$288)-SUM($M262:M262),('RFM input'!$M$234-'RFM input'!$M$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E262),('RFM input'!$M$234-'RFM input'!$M$288)-SUM($M262:N262),('RFM input'!$M$234-'RFM input'!$M$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E262),('RFM input'!$M$234-'RFM input'!$M$288)-SUM($M262:O262),('RFM input'!$M$234-'RFM input'!$M$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E262),('RFM input'!$M$234-'RFM input'!$M$288)-SUM($M262:P262),('RFM input'!$M$234-'RFM input'!$M$288)/A12taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E263),('RFM input'!$N$234-'RFM input'!$N$288)-SUM($N263:N263),('RFM input'!$N$234-'RFM input'!$N$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E263),('RFM input'!$N$234-'RFM input'!$N$288)-SUM($N263:O263),('RFM input'!$N$234-'RFM input'!$N$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E263),('RFM input'!$N$234-'RFM input'!$N$288)-SUM($N263:P263),('RFM input'!$N$234-'RFM input'!$N$288)/A12taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E264),('RFM input'!$O$234-'RFM input'!$O$288)-SUM($O264:O264),('RFM input'!$O$234-'RFM input'!$O$288)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E264),('RFM input'!$O$234-'RFM input'!$O$288)-SUM($O264:P264),('RFM input'!$O$234-'RFM input'!$O$288)/A12taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E265),('RFM input'!$P$234-'RFM input'!$P$288)-SUM($P265:P265),('RFM input'!$P$234-'RFM input'!$P$288)/A12taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"-SUM(H255:H266)","v":0},{"$f":"-SUM(I255:I266)","v":0},{"$f":"IF(COUNT($H267:I267)>='RFM input'!$AA$7,0, -SUM(J255:J266))","v":0},{"$f":"IF(COUNT($H267:J267)>='RFM input'!$AA$7,0, -SUM(K255:K266))","v":0},{"$f":"IF(COUNT($H267:K267)>='RFM input'!$AA$7,0, -SUM(L255:L266))","v":0},{"$f":"IF(COUNT($H267:L267)>='RFM input'!$AA$7,0, -SUM(M255:M266))","v":0},{"$f":"IF(COUNT($H267:M267)>='RFM input'!$AA$7,0, -SUM(N255:N266))","v":0},{"$f":"IF(COUNT($H267:N267)>='RFM input'!$AA$7,0, -SUM(O255:O266))","v":0},{"$f":"IF(COUNT($H267:O267)>='RFM input'!$AA$7,0, -SUM(P255:P266))","v":0},{"$f":"IF(COUNT($H267:P267)>='RFM input'!$AA$7,0, -SUM(Q255:Q266))","v":0}]
[null,{"$f":"Asset13","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A13taxremlife,A13taxvalue-SUM($F268:F268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(I$3>A13taxremlife,A13taxvalue-SUM($F268:H268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(J$3>A13taxremlife,A13taxvalue-SUM($F268:I268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(K$3>A13taxremlife,A13taxvalue-SUM($F268:J268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(L$3>A13taxremlife,A13taxvalue-SUM($F268:K268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(M$3>A13taxremlife,A13taxvalue-SUM($F268:L268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(N$3>A13taxremlife,A13taxvalue-SUM($F268:M268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(O$3>A13taxremlife,A13taxvalue-SUM($F268:N268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(P$3>A13taxremlife,A13taxvalue-SUM($F268:O268),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(Q$3>A13taxremlife,A13taxvalue-SUM($F268:P268),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$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:H270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:I270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:J270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:K270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:L270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:M270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:N270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:O270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E270),('RFM input'!$H$235-'RFM input'!$H$289)-SUM($H270:P270),('RFM input'!$H$235-'RFM input'!$H$289)/A13taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:I271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:J271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:K271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:L271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:M271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:N271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:O271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E271),('RFM input'!$I$235-'RFM input'!$I$289)-SUM($I271:P271),('RFM input'!$I$235-'RFM input'!$I$289)/A13taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:J272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:K272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:L272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:M272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:N272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:O272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E272),('RFM input'!$J$235-'RFM input'!$J$289)-SUM($J272:P272),('RFM input'!$J$235-'RFM input'!$J$289)/A13taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:K273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:L273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:M273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:N273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:O273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E273),('RFM input'!$K$235-'RFM input'!$K$289)-SUM($K273:P273),('RFM input'!$K$235-'RFM input'!$K$289)/A13taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:L274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:M274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:N274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:O274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E274),('RFM input'!$L$235-'RFM input'!$L$289)-SUM($L274:P274),('RFM input'!$L$235-'RFM input'!$L$289)/A13taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E275),('RFM input'!$M$235-'RFM input'!$M$289)-SUM($M275:M275),('RFM input'!$M$235-'RFM input'!$M$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E275),('RFM input'!$M$235-'RFM input'!$M$289)-SUM($M275:N275),('RFM input'!$M$235-'RFM input'!$M$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E275),('RFM input'!$M$235-'RFM input'!$M$289)-SUM($M275:O275),('RFM input'!$M$235-'RFM input'!$M$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E275),('RFM input'!$M$235-'RFM input'!$M$289)-SUM($M275:P275),('RFM input'!$M$235-'RFM input'!$M$289)/A13taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E276),('RFM input'!$N$235-'RFM input'!$N$289)-SUM($N276:N276),('RFM input'!$N$235-'RFM input'!$N$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E276),('RFM input'!$N$235-'RFM input'!$N$289)-SUM($N276:O276),('RFM input'!$N$235-'RFM input'!$N$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E276),('RFM input'!$N$235-'RFM input'!$N$289)-SUM($N276:P276),('RFM input'!$N$235-'RFM input'!$N$289)/A13taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E277),('RFM input'!$O$235-'RFM input'!$O$289)-SUM($O277:O277),('RFM input'!$O$235-'RFM input'!$O$289)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E277),('RFM input'!$O$235-'RFM input'!$O$289)-SUM($O277:P277),('RFM input'!$O$235-'RFM input'!$O$289)/A13taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E278),('RFM input'!$P$235-'RFM input'!$P$289)-SUM($P278:P278),('RFM input'!$P$235-'RFM input'!$P$289)/A13taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"-SUM(H268:H279)","v":0},{"$f":"-SUM(I268:I279)","v":0},{"$f":"IF(COUNT($H280:I280)>='RFM input'!$AA$7,0, -SUM(J268:J279))","v":0},{"$f":"IF(COUNT($H280:J280)>='RFM input'!$AA$7,0, -SUM(K268:K279))","v":0},{"$f":"IF(COUNT($H280:K280)>='RFM input'!$AA$7,0, -SUM(L268:L279))","v":0},{"$f":"IF(COUNT($H280:L280)>='RFM input'!$AA$7,0, -SUM(M268:M279))","v":0},{"$f":"IF(COUNT($H280:M280)>='RFM input'!$AA$7,0, -SUM(N268:N279))","v":0},{"$f":"IF(COUNT($H280:N280)>='RFM input'!$AA$7,0, -SUM(O268:O279))","v":0},{"$f":"IF(COUNT($H280:O280)>='RFM input'!$AA$7,0, -SUM(P268:P279))","v":0},{"$f":"IF(COUNT($H280:P280)>='RFM input'!$AA$7,0, -SUM(Q268:Q279))","v":0}]
[null,{"$f":"Asset14","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A14taxremlife,A14taxvalue-SUM($F281:F281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(I$3>A14taxremlife,A14taxvalue-SUM($F281:H281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(J$3>A14taxremlife,A14taxvalue-SUM($F281:I281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(K$3>A14taxremlife,A14taxvalue-SUM($F281:J281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(L$3>A14taxremlife,A14taxvalue-SUM($F281:K281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(M$3>A14taxremlife,A14taxvalue-SUM($F281:L281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(N$3>A14taxremlife,A14taxvalue-SUM($F281:M281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(O$3>A14taxremlife,A14taxvalue-SUM($F281:N281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(P$3>A14taxremlife,A14taxvalue-SUM($F281:O281),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(Q$3>A14taxremlife,A14taxvalue-SUM($F281:P281),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$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:H283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:I283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:J283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:K283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:L283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:M283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:N283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:O283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E283),('RFM input'!$H$236-'RFM input'!$H$290)-SUM($H283:P283),('RFM input'!$H$236-'RFM input'!$H$290)/A14taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:I284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:J284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:K284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:L284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:M284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:N284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:O284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E284),('RFM input'!$I$236-'RFM input'!$I$290)-SUM($I284:P284),('RFM input'!$I$236-'RFM input'!$I$290)/A14taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:J285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:K285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:L285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:M285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:N285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:O285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E285),('RFM input'!$J$236-'RFM input'!$J$290)-SUM($J285:P285),('RFM input'!$J$236-'RFM input'!$J$290)/A14taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:K286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:L286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:M286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:N286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:O286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E286),('RFM input'!$K$236-'RFM input'!$K$290)-SUM($K286:P286),('RFM input'!$K$236-'RFM input'!$K$290)/A14taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:L287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:M287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:N287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:O287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E287),('RFM input'!$L$236-'RFM input'!$L$290)-SUM($L287:P287),('RFM input'!$L$236-'RFM input'!$L$290)/A14taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E288),('RFM input'!$M$236-'RFM input'!$M$290)-SUM($M288:M288),('RFM input'!$M$236-'RFM input'!$M$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E288),('RFM input'!$M$236-'RFM input'!$M$290)-SUM($M288:N288),('RFM input'!$M$236-'RFM input'!$M$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E288),('RFM input'!$M$236-'RFM input'!$M$290)-SUM($M288:O288),('RFM input'!$M$236-'RFM input'!$M$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E288),('RFM input'!$M$236-'RFM input'!$M$290)-SUM($M288:P288),('RFM input'!$M$236-'RFM input'!$M$290)/A14taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E289),('RFM input'!$N$236-'RFM input'!$N$290)-SUM($N289:N289),('RFM input'!$N$236-'RFM input'!$N$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E289),('RFM input'!$N$236-'RFM input'!$N$290)-SUM($N289:O289),('RFM input'!$N$236-'RFM input'!$N$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E289),('RFM input'!$N$236-'RFM input'!$N$290)-SUM($N289:P289),('RFM input'!$N$236-'RFM input'!$N$290)/A14taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E290),('RFM input'!$O$236-'RFM input'!$O$290)-SUM($O290:O290),('RFM input'!$O$236-'RFM input'!$O$290)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E290),('RFM input'!$O$236-'RFM input'!$O$290)-SUM($O290:P290),('RFM input'!$O$236-'RFM input'!$O$290)/A14taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E291),('RFM input'!$P$236-'RFM input'!$P$290)-SUM($P291:P291),('RFM input'!$P$236-'RFM input'!$P$290)/A14taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"-SUM(H281:H292)","v":0},{"$f":"-SUM(I281:I292)","v":0},{"$f":"IF(COUNT($H293:I293)>='RFM input'!$AA$7,0, -SUM(J281:J292))","v":0},{"$f":"IF(COUNT($H293:J293)>='RFM input'!$AA$7,0, -SUM(K281:K292))","v":0},{"$f":"IF(COUNT($H293:K293)>='RFM input'!$AA$7,0, -SUM(L281:L292))","v":0},{"$f":"IF(COUNT($H293:L293)>='RFM input'!$AA$7,0, -SUM(M281:M292))","v":0},{"$f":"IF(COUNT($H293:M293)>='RFM input'!$AA$7,0, -SUM(N281:N292))","v":0},{"$f":"IF(COUNT($H293:N293)>='RFM input'!$AA$7,0, -SUM(O281:O292))","v":0},{"$f":"IF(COUNT($H293:O293)>='RFM input'!$AA$7,0, -SUM(P281:P292))","v":0},{"$f":"IF(COUNT($H293:P293)>='RFM input'!$AA$7,0, -SUM(Q281:Q292))","v":0}]
[null,{"$f":"Asset15","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A15taxremlife,A15taxvalue-SUM($F294:F294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(I$3>A15taxremlife,A15taxvalue-SUM($F294:H294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(J$3>A15taxremlife,A15taxvalue-SUM($F294:I294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(K$3>A15taxremlife,A15taxvalue-SUM($F294:J294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(L$3>A15taxremlife,A15taxvalue-SUM($F294:K294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(M$3>A15taxremlife,A15taxvalue-SUM($F294:L294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(N$3>A15taxremlife,A15taxvalue-SUM($F294:M294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(O$3>A15taxremlife,A15taxvalue-SUM($F294:N294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(P$3>A15taxremlife,A15taxvalue-SUM($F294:O294),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(Q$3>A15taxremlife,A15taxvalue-SUM($F294:P294),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$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:H296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:I296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:J296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:K296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:L296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:M296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:N296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:O296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E296),('RFM input'!$H$237-'RFM input'!$H$291)-SUM($H296:P296),('RFM input'!$H$237-'RFM input'!$H$291)/A15taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:I297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:J297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:K297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:L297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:M297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:N297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:O297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E297),('RFM input'!$I$237-'RFM input'!$I$291)-SUM($I297:P297),('RFM input'!$I$237-'RFM input'!$I$291)/A15taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:J298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:K298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:L298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:M298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:N298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:O298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E298),('RFM input'!$J$237-'RFM input'!$J$291)-SUM($J298:P298),('RFM input'!$J$237-'RFM input'!$J$291)/A15taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:K299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:L299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:M299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:N299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:O299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E299),('RFM input'!$K$237-'RFM input'!$K$291)-SUM($K299:P299),('RFM input'!$K$237-'RFM input'!$K$291)/A15taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:L300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:M300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:N300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:O300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E300),('RFM input'!$L$237-'RFM input'!$L$291)-SUM($L300:P300),('RFM input'!$L$237-'RFM input'!$L$291)/A15taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E301),('RFM input'!$M$237-'RFM input'!$M$291)-SUM($M301:M301),('RFM input'!$M$237-'RFM input'!$M$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E301),('RFM input'!$M$237-'RFM input'!$M$291)-SUM($M301:N301),('RFM input'!$M$237-'RFM input'!$M$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E301),('RFM input'!$M$237-'RFM input'!$M$291)-SUM($M301:O301),('RFM input'!$M$237-'RFM input'!$M$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E301),('RFM input'!$M$237-'RFM input'!$M$291)-SUM($M301:P301),('RFM input'!$M$237-'RFM input'!$M$291)/A15taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E302),('RFM input'!$N$237-'RFM input'!$N$291)-SUM($N302:N302),('RFM input'!$N$237-'RFM input'!$N$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E302),('RFM input'!$N$237-'RFM input'!$N$291)-SUM($N302:O302),('RFM input'!$N$237-'RFM input'!$N$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E302),('RFM input'!$N$237-'RFM input'!$N$291)-SUM($N302:P302),('RFM input'!$N$237-'RFM input'!$N$291)/A15taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E303),('RFM input'!$O$237-'RFM input'!$O$291)-SUM($O303:O303),('RFM input'!$O$237-'RFM input'!$O$291)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E303),('RFM input'!$O$237-'RFM input'!$O$291)-SUM($O303:P303),('RFM input'!$O$237-'RFM input'!$O$291)/A15taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E304),('RFM input'!$P$237-'RFM input'!$P$291)-SUM($P304:P304),('RFM input'!$P$237-'RFM input'!$P$291)/A15taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"-SUM(H294:H305)","v":0},{"$f":"-SUM(I294:I305)","v":0},{"$f":"IF(COUNT($H306:I306)>='RFM input'!$AA$7,0, -SUM(J294:J305))","v":0},{"$f":"IF(COUNT($H306:J306)>='RFM input'!$AA$7,0, -SUM(K294:K305))","v":0},{"$f":"IF(COUNT($H306:K306)>='RFM input'!$AA$7,0, -SUM(L294:L305))","v":0},{"$f":"IF(COUNT($H306:L306)>='RFM input'!$AA$7,0, -SUM(M294:M305))","v":0},{"$f":"IF(COUNT($H306:M306)>='RFM input'!$AA$7,0, -SUM(N294:N305))","v":0},{"$f":"IF(COUNT($H306:N306)>='RFM input'!$AA$7,0, -SUM(O294:O305))","v":0},{"$f":"IF(COUNT($H306:O306)>='RFM input'!$AA$7,0, -SUM(P294:P305))","v":0},{"$f":"IF(COUNT($H306:P306)>='RFM input'!$AA$7,0, -SUM(Q294:Q305))","v":0}]
[null,{"$f":"Asset16","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A16taxremlife,A16taxvalue-SUM($F307:F307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(I$3>A16taxremlife,A16taxvalue-SUM($F307:H307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(J$3>A16taxremlife,A16taxvalue-SUM($F307:I307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(K$3>A16taxremlife,A16taxvalue-SUM($F307:J307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(L$3>A16taxremlife,A16taxvalue-SUM($F307:K307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(M$3>A16taxremlife,A16taxvalue-SUM($F307:L307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(N$3>A16taxremlife,A16taxvalue-SUM($F307:M307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(O$3>A16taxremlife,A16taxvalue-SUM($F307:N307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(P$3>A16taxremlife,A16taxvalue-SUM($F307:O307),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(Q$3>A16taxremlife,A16taxvalue-SUM($F307:P307),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$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:H309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:I309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:J309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:K309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:L309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:M309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:N309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:O309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E309),('RFM input'!$H$238-'RFM input'!$H$292)-SUM($H309:P309),('RFM input'!$H$238-'RFM input'!$H$292)/A16taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:I310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:J310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:K310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:L310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:M310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:N310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:O310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E310),('RFM input'!$I$238-'RFM input'!$I$292)-SUM($I310:P310),('RFM input'!$I$238-'RFM input'!$I$292)/A16taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:J311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:K311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:L311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:M311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:N311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:O311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E311),('RFM input'!$J$238-'RFM input'!$J$292)-SUM($J311:P311),('RFM input'!$J$238-'RFM input'!$J$292)/A16taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:K312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:L312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:M312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:N312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:O312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E312),('RFM input'!$K$238-'RFM input'!$K$292)-SUM($K312:P312),('RFM input'!$K$238-'RFM input'!$K$292)/A16taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:L313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:M313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:N313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:O313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E313),('RFM input'!$L$238-'RFM input'!$L$292)-SUM($L313:P313),('RFM input'!$L$238-'RFM input'!$L$292)/A16taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E314),('RFM input'!$M$238-'RFM input'!$M$292)-SUM($M314:M314),('RFM input'!$M$238-'RFM input'!$M$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E314),('RFM input'!$M$238-'RFM input'!$M$292)-SUM($M314:N314),('RFM input'!$M$238-'RFM input'!$M$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E314),('RFM input'!$M$238-'RFM input'!$M$292)-SUM($M314:O314),('RFM input'!$M$238-'RFM input'!$M$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E314),('RFM input'!$M$238-'RFM input'!$M$292)-SUM($M314:P314),('RFM input'!$M$238-'RFM input'!$M$292)/A16taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E315),('RFM input'!$N$238-'RFM input'!$N$292)-SUM($N315:N315),('RFM input'!$N$238-'RFM input'!$N$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E315),('RFM input'!$N$238-'RFM input'!$N$292)-SUM($N315:O315),('RFM input'!$N$238-'RFM input'!$N$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E315),('RFM input'!$N$238-'RFM input'!$N$292)-SUM($N315:P315),('RFM input'!$N$238-'RFM input'!$N$292)/A16taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E316),('RFM input'!$O$238-'RFM input'!$O$292)-SUM($O316:O316),('RFM input'!$O$238-'RFM input'!$O$292)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E316),('RFM input'!$O$238-'RFM input'!$O$292)-SUM($O316:P316),('RFM input'!$O$238-'RFM input'!$O$292)/A16taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E317),('RFM input'!$P$238-'RFM input'!$P$292)-SUM($P317:P317),('RFM input'!$P$238-'RFM input'!$P$292)/A16taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"-SUM(H307:H318)","v":0},{"$f":"-SUM(I307:I318)","v":0},{"$f":"IF(COUNT($H319:I319)>='RFM input'!$AA$7,0, -SUM(J307:J318))","v":0},{"$f":"IF(COUNT($H319:J319)>='RFM input'!$AA$7,0, -SUM(K307:K318))","v":0},{"$f":"IF(COUNT($H319:K319)>='RFM input'!$AA$7,0, -SUM(L307:L318))","v":0},{"$f":"IF(COUNT($H319:L319)>='RFM input'!$AA$7,0, -SUM(M307:M318))","v":0},{"$f":"IF(COUNT($H319:M319)>='RFM input'!$AA$7,0, -SUM(N307:N318))","v":0},{"$f":"IF(COUNT($H319:N319)>='RFM input'!$AA$7,0, -SUM(O307:O318))","v":0},{"$f":"IF(COUNT($H319:O319)>='RFM input'!$AA$7,0, -SUM(P307:P318))","v":0},{"$f":"IF(COUNT($H319:P319)>='RFM input'!$AA$7,0, -SUM(Q307:Q318))","v":0}]
[null,{"$f":"Asset17","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A17taxremlife,A17taxvalue-SUM($F320:F320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(I$3>A17taxremlife,A17taxvalue-SUM($F320:H320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(J$3>A17taxremlife,A17taxvalue-SUM($F320:I320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(K$3>A17taxremlife,A17taxvalue-SUM($F320:J320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(L$3>A17taxremlife,A17taxvalue-SUM($F320:K320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(M$3>A17taxremlife,A17taxvalue-SUM($F320:L320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(N$3>A17taxremlife,A17taxvalue-SUM($F320:M320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(O$3>A17taxremlife,A17taxvalue-SUM($F320:N320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(P$3>A17taxremlife,A17taxvalue-SUM($F320:O320),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(Q$3>A17taxremlife,A17taxvalue-SUM($F320:P320),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$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:H322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:I322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:J322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:K322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:L322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:M322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:N322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:O322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E322),('RFM input'!$H$239-'RFM input'!$H$293)-SUM($H322:P322),('RFM input'!$H$239-'RFM input'!$H$293)/A17taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:I323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:J323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:K323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:L323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:M323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:N323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:O323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E323),('RFM input'!$I$239-'RFM input'!$I$293)-SUM($I323:P323),('RFM input'!$I$239-'RFM input'!$I$293)/A17taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:J324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:K324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:L324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:M324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:N324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:O324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E324),('RFM input'!$J$239-'RFM input'!$J$293)-SUM($J324:P324),('RFM input'!$J$239-'RFM input'!$J$293)/A17taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:K325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:L325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:M325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:N325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:O325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E325),('RFM input'!$K$239-'RFM input'!$K$293)-SUM($K325:P325),('RFM input'!$K$239-'RFM input'!$K$293)/A17taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:L326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:M326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:N326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:O326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E326),('RFM input'!$L$239-'RFM input'!$L$293)-SUM($L326:P326),('RFM input'!$L$239-'RFM input'!$L$293)/A17taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E327),('RFM input'!$M$239-'RFM input'!$M$293)-SUM($M327:M327),('RFM input'!$M$239-'RFM input'!$M$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E327),('RFM input'!$M$239-'RFM input'!$M$293)-SUM($M327:N327),('RFM input'!$M$239-'RFM input'!$M$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E327),('RFM input'!$M$239-'RFM input'!$M$293)-SUM($M327:O327),('RFM input'!$M$239-'RFM input'!$M$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E327),('RFM input'!$M$239-'RFM input'!$M$293)-SUM($M327:P327),('RFM input'!$M$239-'RFM input'!$M$293)/A17taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E328),('RFM input'!$N$239-'RFM input'!$N$293)-SUM($N328:N328),('RFM input'!$N$239-'RFM input'!$N$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E328),('RFM input'!$N$239-'RFM input'!$N$293)-SUM($N328:O328),('RFM input'!$N$239-'RFM input'!$N$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E328),('RFM input'!$N$239-'RFM input'!$N$293)-SUM($N328:P328),('RFM input'!$N$239-'RFM input'!$N$293)/A17taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E329),('RFM input'!$O$239-'RFM input'!$O$293)-SUM($O329:O329),('RFM input'!$O$239-'RFM input'!$O$293)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E329),('RFM input'!$O$239-'RFM input'!$O$293)-SUM($O329:P329),('RFM input'!$O$239-'RFM input'!$O$293)/A17taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E330),('RFM input'!$P$239-'RFM input'!$P$293)-SUM($P330:P330),('RFM input'!$P$239-'RFM input'!$P$293)/A17taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"-SUM(H320:H331)","v":0},{"$f":"-SUM(I320:I331)","v":0},{"$f":"IF(COUNT($H332:I332)>='RFM input'!$AA$7,0, -SUM(J320:J331))","v":0},{"$f":"IF(COUNT($H332:J332)>='RFM input'!$AA$7,0, -SUM(K320:K331))","v":0},{"$f":"IF(COUNT($H332:K332)>='RFM input'!$AA$7,0, -SUM(L320:L331))","v":0},{"$f":"IF(COUNT($H332:L332)>='RFM input'!$AA$7,0, -SUM(M320:M331))","v":0},{"$f":"IF(COUNT($H332:M332)>='RFM input'!$AA$7,0, -SUM(N320:N331))","v":0},{"$f":"IF(COUNT($H332:N332)>='RFM input'!$AA$7,0, -SUM(O320:O331))","v":0},{"$f":"IF(COUNT($H332:O332)>='RFM input'!$AA$7,0, -SUM(P320:P331))","v":0},{"$f":"IF(COUNT($H332:P332)>='RFM input'!$AA$7,0, -SUM(Q320:Q331))","v":0}]
[null,{"$f":"Asset18","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A18taxremlife,A18taxvalue-SUM($F333:F333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(I$3>A18taxremlife,A18taxvalue-SUM($F333:H333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(J$3>A18taxremlife,A18taxvalue-SUM($F333:I333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(K$3>A18taxremlife,A18taxvalue-SUM($F333:J333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(L$3>A18taxremlife,A18taxvalue-SUM($F333:K333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(M$3>A18taxremlife,A18taxvalue-SUM($F333:L333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(N$3>A18taxremlife,A18taxvalue-SUM($F333:M333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(O$3>A18taxremlife,A18taxvalue-SUM($F333:N333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(P$3>A18taxremlife,A18taxvalue-SUM($F333:O333),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(Q$3>A18taxremlife,A18taxvalue-SUM($F333:P333),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$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:H335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:I335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:J335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:K335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:L335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:M335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:N335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:O335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E335),('RFM input'!$H$240-'RFM input'!$H$294)-SUM($H335:P335),('RFM input'!$H$240-'RFM input'!$H$294)/A18taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:I336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:J336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:K336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:L336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:M336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:N336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:O336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E336),('RFM input'!$I$240-'RFM input'!$I$294)-SUM($I336:P336),('RFM input'!$I$240-'RFM input'!$I$294)/A18taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:J337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:K337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:L337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:M337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:N337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:O337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E337),('RFM input'!$J$240-'RFM input'!$J$294)-SUM($J337:P337),('RFM input'!$J$240-'RFM input'!$J$294)/A18taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:K338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:L338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:M338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:N338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:O338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E338),('RFM input'!$K$240-'RFM input'!$K$294)-SUM($K338:P338),('RFM input'!$K$240-'RFM input'!$K$294)/A18taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:L339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:M339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:N339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:O339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E339),('RFM input'!$L$240-'RFM input'!$L$294)-SUM($L339:P339),('RFM input'!$L$240-'RFM input'!$L$294)/A18taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E340),('RFM input'!$M$240-'RFM input'!$M$294)-SUM($M340:M340),('RFM input'!$M$240-'RFM input'!$M$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E340),('RFM input'!$M$240-'RFM input'!$M$294)-SUM($M340:N340),('RFM input'!$M$240-'RFM input'!$M$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E340),('RFM input'!$M$240-'RFM input'!$M$294)-SUM($M340:O340),('RFM input'!$M$240-'RFM input'!$M$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E340),('RFM input'!$M$240-'RFM input'!$M$294)-SUM($M340:P340),('RFM input'!$M$240-'RFM input'!$M$294)/A18taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E341),('RFM input'!$N$240-'RFM input'!$N$294)-SUM($N341:N341),('RFM input'!$N$240-'RFM input'!$N$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E341),('RFM input'!$N$240-'RFM input'!$N$294)-SUM($N341:O341),('RFM input'!$N$240-'RFM input'!$N$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E341),('RFM input'!$N$240-'RFM input'!$N$294)-SUM($N341:P341),('RFM input'!$N$240-'RFM input'!$N$294)/A18taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E342),('RFM input'!$O$240-'RFM input'!$O$294)-SUM($O342:O342),('RFM input'!$O$240-'RFM input'!$O$294)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E342),('RFM input'!$O$240-'RFM input'!$O$294)-SUM($O342:P342),('RFM input'!$O$240-'RFM input'!$O$294)/A18taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E343),('RFM input'!$P$240-'RFM input'!$P$294)-SUM($P343:P343),('RFM input'!$P$240-'RFM input'!$P$294)/A18taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"-SUM(H333:H344)","v":0},{"$f":"-SUM(I333:I344)","v":0},{"$f":"IF(COUNT($H345:I345)>='RFM input'!$AA$7,0, -SUM(J333:J344))","v":0},{"$f":"IF(COUNT($H345:J345)>='RFM input'!$AA$7,0, -SUM(K333:K344))","v":0},{"$f":"IF(COUNT($H345:K345)>='RFM input'!$AA$7,0, -SUM(L333:L344))","v":0},{"$f":"IF(COUNT($H345:L345)>='RFM input'!$AA$7,0, -SUM(M333:M344))","v":0},{"$f":"IF(COUNT($H345:M345)>='RFM input'!$AA$7,0, -SUM(N333:N344))","v":0},{"$f":"IF(COUNT($H345:N345)>='RFM input'!$AA$7,0, -SUM(O333:O344))","v":0},{"$f":"IF(COUNT($H345:O345)>='RFM input'!$AA$7,0, -SUM(P333:P344))","v":0},{"$f":"IF(COUNT($H345:P345)>='RFM input'!$AA$7,0, -SUM(Q333:Q344))","v":0}]
[null,{"$f":"Asset19","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A19taxremlife,A19taxvalue-SUM($F346:F346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(I$3>A19taxremlife,A19taxvalue-SUM($F346:H346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(J$3>A19taxremlife,A19taxvalue-SUM($F346:I346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(K$3>A19taxremlife,A19taxvalue-SUM($F346:J346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(L$3>A19taxremlife,A19taxvalue-SUM($F346:K346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(M$3>A19taxremlife,A19taxvalue-SUM($F346:L346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(N$3>A19taxremlife,A19taxvalue-SUM($F346:M346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(O$3>A19taxremlife,A19taxvalue-SUM($F346:N346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(P$3>A19taxremlife,A19taxvalue-SUM($F346:O346),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(Q$3>A19taxremlife,A19taxvalue-SUM($F346:P346),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$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:H348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:I348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:J348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:K348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:L348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:M348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:N348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:O348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E348),('RFM input'!$H$241-'RFM input'!$H$295)-SUM($H348:P348),('RFM input'!$H$241-'RFM input'!$H$295)/A19taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:I349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:J349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:K349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:L349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:M349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:N349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:O349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E349),('RFM input'!$I$241-'RFM input'!$I$295)-SUM($I349:P349),('RFM input'!$I$241-'RFM input'!$I$295)/A19taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:J350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:K350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:L350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:M350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:N350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:O350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E350),('RFM input'!$J$241-'RFM input'!$J$295)-SUM($J350:P350),('RFM input'!$J$241-'RFM input'!$J$295)/A19taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:K351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:L351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:M351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:N351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:O351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E351),('RFM input'!$K$241-'RFM input'!$K$295)-SUM($K351:P351),('RFM input'!$K$241-'RFM input'!$K$295)/A19taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:L352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:M352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:N352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:O352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E352),('RFM input'!$L$241-'RFM input'!$L$295)-SUM($L352:P352),('RFM input'!$L$241-'RFM input'!$L$295)/A19taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E353),('RFM input'!$M$241-'RFM input'!$M$295)-SUM($M353:M353),('RFM input'!$M$241-'RFM input'!$M$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E353),('RFM input'!$M$241-'RFM input'!$M$295)-SUM($M353:N353),('RFM input'!$M$241-'RFM input'!$M$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E353),('RFM input'!$M$241-'RFM input'!$M$295)-SUM($M353:O353),('RFM input'!$M$241-'RFM input'!$M$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E353),('RFM input'!$M$241-'RFM input'!$M$295)-SUM($M353:P353),('RFM input'!$M$241-'RFM input'!$M$295)/A19taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E354),('RFM input'!$N$241-'RFM input'!$N$295)-SUM($N354:N354),('RFM input'!$N$241-'RFM input'!$N$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E354),('RFM input'!$N$241-'RFM input'!$N$295)-SUM($N354:O354),('RFM input'!$N$241-'RFM input'!$N$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E354),('RFM input'!$N$241-'RFM input'!$N$295)-SUM($N354:P354),('RFM input'!$N$241-'RFM input'!$N$295)/A19taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E355),('RFM input'!$O$241-'RFM input'!$O$295)-SUM($O355:O355),('RFM input'!$O$241-'RFM input'!$O$295)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E355),('RFM input'!$O$241-'RFM input'!$O$295)-SUM($O355:P355),('RFM input'!$O$241-'RFM input'!$O$295)/A19taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E356),('RFM input'!$P$241-'RFM input'!$P$295)-SUM($P356:P356),('RFM input'!$P$241-'RFM input'!$P$295)/A19taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"-SUM(H346:H357)","v":0},{"$f":"-SUM(I346:I357)","v":0},{"$f":"IF(COUNT($H358:I358)>='RFM input'!$AA$7,0, -SUM(J346:J357))","v":0},{"$f":"IF(COUNT($H358:J358)>='RFM input'!$AA$7,0, -SUM(K346:K357))","v":0},{"$f":"IF(COUNT($H358:K358)>='RFM input'!$AA$7,0, -SUM(L346:L357))","v":0},{"$f":"IF(COUNT($H358:L358)>='RFM input'!$AA$7,0, -SUM(M346:M357))","v":0},{"$f":"IF(COUNT($H358:M358)>='RFM input'!$AA$7,0, -SUM(N346:N357))","v":0},{"$f":"IF(COUNT($H358:N358)>='RFM input'!$AA$7,0, -SUM(O346:O357))","v":0},{"$f":"IF(COUNT($H358:O358)>='RFM input'!$AA$7,0, -SUM(P346:P357))","v":0},{"$f":"IF(COUNT($H358:P358)>='RFM input'!$AA$7,0, -SUM(Q346:Q357))","v":0}]
[null,{"$f":"Asset20","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A20taxremlife,A20taxvalue-SUM($F359:F359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(I$3>A20taxremlife,A20taxvalue-SUM($F359:H359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(J$3>A20taxremlife,A20taxvalue-SUM($F359:I359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(K$3>A20taxremlife,A20taxvalue-SUM($F359:J359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(L$3>A20taxremlife,A20taxvalue-SUM($F359:K359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(M$3>A20taxremlife,A20taxvalue-SUM($F359:L359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(N$3>A20taxremlife,A20taxvalue-SUM($F359:M359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(O$3>A20taxremlife,A20taxvalue-SUM($F359:N359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(P$3>A20taxremlife,A20taxvalue-SUM($F359:O359),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(Q$3>A20taxremlife,A20taxvalue-SUM($F359:P359),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$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:H361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:I361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:J361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:K361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:L361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:M361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:N361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:O361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E361),('RFM input'!$H$242-'RFM input'!$H$296)-SUM($H361:P361),('RFM input'!$H$242-'RFM input'!$H$296)/A20taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:I362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:J362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:K362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:L362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:M362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:N362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:O362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E362),('RFM input'!$I$242-'RFM input'!$I$296)-SUM($I362:P362),('RFM input'!$I$242-'RFM input'!$I$296)/A20taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:J363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:K363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:L363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:M363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:N363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:O363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E363),('RFM input'!$J$242-'RFM input'!$J$296)-SUM($J363:P363),('RFM input'!$J$242-'RFM input'!$J$296)/A20taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:K364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:L364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:M364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:N364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:O364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E364),('RFM input'!$K$242-'RFM input'!$K$296)-SUM($K364:P364),('RFM input'!$K$242-'RFM input'!$K$296)/A20taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:L365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:M365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:N365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:O365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E365),('RFM input'!$L$242-'RFM input'!$L$296)-SUM($L365:P365),('RFM input'!$L$242-'RFM input'!$L$296)/A20taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E366),('RFM input'!$M$242-'RFM input'!$M$296)-SUM($M366:M366),('RFM input'!$M$242-'RFM input'!$M$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E366),('RFM input'!$M$242-'RFM input'!$M$296)-SUM($M366:N366),('RFM input'!$M$242-'RFM input'!$M$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E366),('RFM input'!$M$242-'RFM input'!$M$296)-SUM($M366:O366),('RFM input'!$M$242-'RFM input'!$M$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E366),('RFM input'!$M$242-'RFM input'!$M$296)-SUM($M366:P366),('RFM input'!$M$242-'RFM input'!$M$296)/A20taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E367),('RFM input'!$N$242-'RFM input'!$N$296)-SUM($N367:N367),('RFM input'!$N$242-'RFM input'!$N$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E367),('RFM input'!$N$242-'RFM input'!$N$296)-SUM($N367:O367),('RFM input'!$N$242-'RFM input'!$N$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E367),('RFM input'!$N$242-'RFM input'!$N$296)-SUM($N367:P367),('RFM input'!$N$242-'RFM input'!$N$296)/A20taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E368),('RFM input'!$O$242-'RFM input'!$O$296)-SUM($O368:O368),('RFM input'!$O$242-'RFM input'!$O$296)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E368),('RFM input'!$O$242-'RFM input'!$O$296)-SUM($O368:P368),('RFM input'!$O$242-'RFM input'!$O$296)/A20taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E369),('RFM input'!$P$242-'RFM input'!$P$296)-SUM($P369:P369),('RFM input'!$P$242-'RFM input'!$P$296)/A20taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"-SUM(H359:H370)","v":0},{"$f":"-SUM(I359:I370)","v":0},{"$f":"IF(COUNT($H371:I371)>='RFM input'!$AA$7,0, -SUM(J359:J370))","v":0},{"$f":"IF(COUNT($H371:J371)>='RFM input'!$AA$7,0, -SUM(K359:K370))","v":0},{"$f":"IF(COUNT($H371:K371)>='RFM input'!$AA$7,0, -SUM(L359:L370))","v":0},{"$f":"IF(COUNT($H371:L371)>='RFM input'!$AA$7,0, -SUM(M359:M370))","v":0},{"$f":"IF(COUNT($H371:M371)>='RFM input'!$AA$7,0, -SUM(N359:N370))","v":0},{"$f":"IF(COUNT($H371:N371)>='RFM input'!$AA$7,0, -SUM(O359:O370))","v":0},{"$f":"IF(COUNT($H371:O371)>='RFM input'!$AA$7,0, -SUM(P359:P370))","v":0},{"$f":"IF(COUNT($H371:P371)>='RFM input'!$AA$7,0, -SUM(Q359:Q370))","v":0}]
[null,{"$f":"Asset21","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A21taxremlife,A21taxvalue-SUM($F372:F372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(I$3>A21taxremlife,A21taxvalue-SUM($F372:H372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(J$3>A21taxremlife,A21taxvalue-SUM($F372:I372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(K$3>A21taxremlife,A21taxvalue-SUM($F372:J372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(L$3>A21taxremlife,A21taxvalue-SUM($F372:K372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(M$3>A21taxremlife,A21taxvalue-SUM($F372:L372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(N$3>A21taxremlife,A21taxvalue-SUM($F372:M372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(O$3>A21taxremlife,A21taxvalue-SUM($F372:N372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(P$3>A21taxremlife,A21taxvalue-SUM($F372:O372),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(Q$3>A21taxremlife,A21taxvalue-SUM($F372:P372),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$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:H374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:I374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:J374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:K374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:L374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:M374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:N374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:O374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E374),('RFM input'!$H$243-'RFM input'!$H$297)-SUM($H374:P374),('RFM input'!$H$243-'RFM input'!$H$297)/A21taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:I375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:J375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:K375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:L375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:M375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:N375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:O375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E375),('RFM input'!$I$243-'RFM input'!$I$297)-SUM($I375:P375),('RFM input'!$I$243-'RFM input'!$I$297)/A21taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:J376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:K376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:L376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:M376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:N376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:O376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E376),('RFM input'!$J$243-'RFM input'!$J$297)-SUM($J376:P376),('RFM input'!$J$243-'RFM input'!$J$297)/A21taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:K377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:L377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:M377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:N377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:O377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E377),('RFM input'!$K$243-'RFM input'!$K$297)-SUM($K377:P377),('RFM input'!$K$243-'RFM input'!$K$297)/A21taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:L378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:M378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:N378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:O378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E378),('RFM input'!$L$243-'RFM input'!$L$297)-SUM($L378:P378),('RFM input'!$L$243-'RFM input'!$L$297)/A21taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E379),('RFM input'!$M$243-'RFM input'!$M$297)-SUM($M379:M379),('RFM input'!$M$243-'RFM input'!$M$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E379),('RFM input'!$M$243-'RFM input'!$M$297)-SUM($M379:N379),('RFM input'!$M$243-'RFM input'!$M$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E379),('RFM input'!$M$243-'RFM input'!$M$297)-SUM($M379:O379),('RFM input'!$M$243-'RFM input'!$M$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E379),('RFM input'!$M$243-'RFM input'!$M$297)-SUM($M379:P379),('RFM input'!$M$243-'RFM input'!$M$297)/A21taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E380),('RFM input'!$N$243-'RFM input'!$N$297)-SUM($N380:N380),('RFM input'!$N$243-'RFM input'!$N$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E380),('RFM input'!$N$243-'RFM input'!$N$297)-SUM($N380:O380),('RFM input'!$N$243-'RFM input'!$N$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E380),('RFM input'!$N$243-'RFM input'!$N$297)-SUM($N380:P380),('RFM input'!$N$243-'RFM input'!$N$297)/A21taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E381),('RFM input'!$O$243-'RFM input'!$O$297)-SUM($O381:O381),('RFM input'!$O$243-'RFM input'!$O$297)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E381),('RFM input'!$O$243-'RFM input'!$O$297)-SUM($O381:P381),('RFM input'!$O$243-'RFM input'!$O$297)/A21taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E382),('RFM input'!$P$243-'RFM input'!$P$297)-SUM($P382:P382),('RFM input'!$P$243-'RFM input'!$P$297)/A21taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"-SUM(H372:H383)","v":0},{"$f":"-SUM(I372:I383)","v":0},{"$f":"IF(COUNT($H384:I384)>='RFM input'!$AA$7,0, -SUM(J372:J383))","v":0},{"$f":"IF(COUNT($H384:J384)>='RFM input'!$AA$7,0, -SUM(K372:K383))","v":0},{"$f":"IF(COUNT($H384:K384)>='RFM input'!$AA$7,0, -SUM(L372:L383))","v":0},{"$f":"IF(COUNT($H384:L384)>='RFM input'!$AA$7,0, -SUM(M372:M383))","v":0},{"$f":"IF(COUNT($H384:M384)>='RFM input'!$AA$7,0, -SUM(N372:N383))","v":0},{"$f":"IF(COUNT($H384:N384)>='RFM input'!$AA$7,0, -SUM(O372:O383))","v":0},{"$f":"IF(COUNT($H384:O384)>='RFM input'!$AA$7,0, -SUM(P372:P383))","v":0},{"$f":"IF(COUNT($H384:P384)>='RFM input'!$AA$7,0, -SUM(Q372:Q383))","v":0}]
[null,{"$f":"Asset22","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A22taxremlife,A22taxvalue-SUM($F385:F385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(I$3>A22taxremlife,A22taxvalue-SUM($F385:H385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(J$3>A22taxremlife,A22taxvalue-SUM($F385:I385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(K$3>A22taxremlife,A22taxvalue-SUM($F385:J385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(L$3>A22taxremlife,A22taxvalue-SUM($F385:K385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(M$3>A22taxremlife,A22taxvalue-SUM($F385:L385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(N$3>A22taxremlife,A22taxvalue-SUM($F385:M385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(O$3>A22taxremlife,A22taxvalue-SUM($F385:N385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(P$3>A22taxremlife,A22taxvalue-SUM($F385:O385),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(Q$3>A22taxremlife,A22taxvalue-SUM($F385:P385),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$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:H387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:I387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:J387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:K387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:L387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:M387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:N387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:O387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E387),('RFM input'!$H$244-'RFM input'!$H$298)-SUM($H387:P387),('RFM input'!$H$244-'RFM input'!$H$298)/A22taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:I388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:J388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:K388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:L388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:M388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:N388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:O388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E388),('RFM input'!$I$244-'RFM input'!$I$298)-SUM($I388:P388),('RFM input'!$I$244-'RFM input'!$I$298)/A22taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:J389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:K389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:L389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:M389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:N389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:O389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E389),('RFM input'!$J$244-'RFM input'!$J$298)-SUM($J389:P389),('RFM input'!$J$244-'RFM input'!$J$298)/A22taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:K390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:L390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:M390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:N390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:O390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E390),('RFM input'!$K$244-'RFM input'!$K$298)-SUM($K390:P390),('RFM input'!$K$244-'RFM input'!$K$298)/A22taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:L391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:M391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:N391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:O391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E391),('RFM input'!$L$244-'RFM input'!$L$298)-SUM($L391:P391),('RFM input'!$L$244-'RFM input'!$L$298)/A22taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E392),('RFM input'!$M$244-'RFM input'!$M$298)-SUM($M392:M392),('RFM input'!$M$244-'RFM input'!$M$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E392),('RFM input'!$M$244-'RFM input'!$M$298)-SUM($M392:N392),('RFM input'!$M$244-'RFM input'!$M$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E392),('RFM input'!$M$244-'RFM input'!$M$298)-SUM($M392:O392),('RFM input'!$M$244-'RFM input'!$M$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E392),('RFM input'!$M$244-'RFM input'!$M$298)-SUM($M392:P392),('RFM input'!$M$244-'RFM input'!$M$298)/A22taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E393),('RFM input'!$N$244-'RFM input'!$N$298)-SUM($N393:N393),('RFM input'!$N$244-'RFM input'!$N$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E393),('RFM input'!$N$244-'RFM input'!$N$298)-SUM($N393:O393),('RFM input'!$N$244-'RFM input'!$N$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E393),('RFM input'!$N$244-'RFM input'!$N$298)-SUM($N393:P393),('RFM input'!$N$244-'RFM input'!$N$298)/A22taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E394),('RFM input'!$O$244-'RFM input'!$O$298)-SUM($O394:O394),('RFM input'!$O$244-'RFM input'!$O$298)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E394),('RFM input'!$O$244-'RFM input'!$O$298)-SUM($O394:P394),('RFM input'!$O$244-'RFM input'!$O$298)/A22taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E395),('RFM input'!$P$244-'RFM input'!$P$298)-SUM($P395:P395),('RFM input'!$P$244-'RFM input'!$P$298)/A22taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"-SUM(H385:H396)","v":0},{"$f":"-SUM(I385:I396)","v":0},{"$f":"IF(COUNT($H397:I397)>='RFM input'!$AA$7,0, -SUM(J385:J396))","v":0},{"$f":"IF(COUNT($H397:J397)>='RFM input'!$AA$7,0, -SUM(K385:K396))","v":0},{"$f":"IF(COUNT($H397:K397)>='RFM input'!$AA$7,0, -SUM(L385:L396))","v":0},{"$f":"IF(COUNT($H397:L397)>='RFM input'!$AA$7,0, -SUM(M385:M396))","v":0},{"$f":"IF(COUNT($H397:M397)>='RFM input'!$AA$7,0, -SUM(N385:N396))","v":0},{"$f":"IF(COUNT($H397:N397)>='RFM input'!$AA$7,0, -SUM(O385:O396))","v":0},{"$f":"IF(COUNT($H397:O397)>='RFM input'!$AA$7,0, -SUM(P385:P396))","v":0},{"$f":"IF(COUNT($H397:P397)>='RFM input'!$AA$7,0, -SUM(Q385:Q396))","v":0}]
[null,{"$f":"Asset23","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A23taxremlife,A23taxvalue-SUM($F398:F398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(I$3>A23taxremlife,A23taxvalue-SUM($F398:H398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(J$3>A23taxremlife,A23taxvalue-SUM($F398:I398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(K$3>A23taxremlife,A23taxvalue-SUM($F398:J398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(L$3>A23taxremlife,A23taxvalue-SUM($F398:K398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(M$3>A23taxremlife,A23taxvalue-SUM($F398:L398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(N$3>A23taxremlife,A23taxvalue-SUM($F398:M398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(O$3>A23taxremlife,A23taxvalue-SUM($F398:N398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(P$3>A23taxremlife,A23taxvalue-SUM($F398:O398),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(Q$3>A23taxremlife,A23taxvalue-SUM($F398:P398),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$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:H400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:I400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:J400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:K400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:L400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:M400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:N400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:O400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E400),('RFM input'!$H$245-'RFM input'!$H$299)-SUM($H400:P400),('RFM input'!$H$245-'RFM input'!$H$299)/A23taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:I401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:J401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:K401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:L401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:M401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:N401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:O401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E401),('RFM input'!$I$245-'RFM input'!$I$299)-SUM($I401:P401),('RFM input'!$I$245-'RFM input'!$I$299)/A23taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:J402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:K402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:L402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:M402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:N402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:O402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E402),('RFM input'!$J$245-'RFM input'!$J$299)-SUM($J402:P402),('RFM input'!$J$245-'RFM input'!$J$299)/A23taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:K403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:L403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:M403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:N403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:O403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E403),('RFM input'!$K$245-'RFM input'!$K$299)-SUM($K403:P403),('RFM input'!$K$245-'RFM input'!$K$299)/A23taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:L404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:M404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:N404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:O404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E404),('RFM input'!$L$245-'RFM input'!$L$299)-SUM($L404:P404),('RFM input'!$L$245-'RFM input'!$L$299)/A23taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E405),('RFM input'!$M$245-'RFM input'!$M$299)-SUM($M405:M405),('RFM input'!$M$245-'RFM input'!$M$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E405),('RFM input'!$M$245-'RFM input'!$M$299)-SUM($M405:N405),('RFM input'!$M$245-'RFM input'!$M$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E405),('RFM input'!$M$245-'RFM input'!$M$299)-SUM($M405:O405),('RFM input'!$M$245-'RFM input'!$M$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E405),('RFM input'!$M$245-'RFM input'!$M$299)-SUM($M405:P405),('RFM input'!$M$245-'RFM input'!$M$299)/A23taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E406),('RFM input'!$N$245-'RFM input'!$N$299)-SUM($N406:N406),('RFM input'!$N$245-'RFM input'!$N$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E406),('RFM input'!$N$245-'RFM input'!$N$299)-SUM($N406:O406),('RFM input'!$N$245-'RFM input'!$N$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E406),('RFM input'!$N$245-'RFM input'!$N$299)-SUM($N406:P406),('RFM input'!$N$245-'RFM input'!$N$299)/A23taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E407),('RFM input'!$O$245-'RFM input'!$O$299)-SUM($O407:O407),('RFM input'!$O$245-'RFM input'!$O$299)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E407),('RFM input'!$O$245-'RFM input'!$O$299)-SUM($O407:P407),('RFM input'!$O$245-'RFM input'!$O$299)/A23taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E408),('RFM input'!$P$245-'RFM input'!$P$299)-SUM($P408:P408),('RFM input'!$P$245-'RFM input'!$P$299)/A23taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"-SUM(H398:H409)","v":0},{"$f":"-SUM(I398:I409)","v":0},{"$f":"IF(COUNT($H410:I410)>='RFM input'!$AA$7,0, -SUM(J398:J409))","v":0},{"$f":"IF(COUNT($H410:J410)>='RFM input'!$AA$7,0, -SUM(K398:K409))","v":0},{"$f":"IF(COUNT($H410:K410)>='RFM input'!$AA$7,0, -SUM(L398:L409))","v":0},{"$f":"IF(COUNT($H410:L410)>='RFM input'!$AA$7,0, -SUM(M398:M409))","v":0},{"$f":"IF(COUNT($H410:M410)>='RFM input'!$AA$7,0, -SUM(N398:N409))","v":0},{"$f":"IF(COUNT($H410:N410)>='RFM input'!$AA$7,0, -SUM(O398:O409))","v":0},{"$f":"IF(COUNT($H410:O410)>='RFM input'!$AA$7,0, -SUM(P398:P409))","v":0},{"$f":"IF(COUNT($H410:P410)>='RFM input'!$AA$7,0, -SUM(Q398:Q409))","v":0}]
[null,{"$f":"Asset24","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A24taxremlife,A24taxvalue-SUM($F411:F411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(I$3>A24taxremlife,A24taxvalue-SUM($F411:H411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(J$3>A24taxremlife,A24taxvalue-SUM($F411:I411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(K$3>A24taxremlife,A24taxvalue-SUM($F411:J411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(L$3>A24taxremlife,A24taxvalue-SUM($F411:K411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(M$3>A24taxremlife,A24taxvalue-SUM($F411:L411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(N$3>A24taxremlife,A24taxvalue-SUM($F411:M411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(O$3>A24taxremlife,A24taxvalue-SUM($F411:N411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(P$3>A24taxremlife,A24taxvalue-SUM($F411:O411),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(Q$3>A24taxremlife,A24taxvalue-SUM($F411:P411),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$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:H413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:I413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:J413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:K413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:L413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:M413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:N413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:O413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E413),('RFM input'!$H$246-'RFM input'!$H$300)-SUM($H413:P413),('RFM input'!$H$246-'RFM input'!$H$300)/A24taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:I414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:J414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:K414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:L414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:M414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:N414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:O414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E414),('RFM input'!$I$246-'RFM input'!$I$300)-SUM($I414:P414),('RFM input'!$I$246-'RFM input'!$I$300)/A24taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:J415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:K415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:L415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:M415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:N415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:O415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E415),('RFM input'!$J$246-'RFM input'!$J$300)-SUM($J415:P415),('RFM input'!$J$246-'RFM input'!$J$300)/A24taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:K416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:L416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:M416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:N416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:O416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E416),('RFM input'!$K$246-'RFM input'!$K$300)-SUM($K416:P416),('RFM input'!$K$246-'RFM input'!$K$300)/A24taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:L417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:M417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:N417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:O417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E417),('RFM input'!$L$246-'RFM input'!$L$300)-SUM($L417:P417),('RFM input'!$L$246-'RFM input'!$L$300)/A24taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E418),('RFM input'!$M$246-'RFM input'!$M$300)-SUM($M418:M418),('RFM input'!$M$246-'RFM input'!$M$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E418),('RFM input'!$M$246-'RFM input'!$M$300)-SUM($M418:N418),('RFM input'!$M$246-'RFM input'!$M$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E418),('RFM input'!$M$246-'RFM input'!$M$300)-SUM($M418:O418),('RFM input'!$M$246-'RFM input'!$M$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E418),('RFM input'!$M$246-'RFM input'!$M$300)-SUM($M418:P418),('RFM input'!$M$246-'RFM input'!$M$300)/A24taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E419),('RFM input'!$N$246-'RFM input'!$N$300)-SUM($N419:N419),('RFM input'!$N$246-'RFM input'!$N$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E419),('RFM input'!$N$246-'RFM input'!$N$300)-SUM($N419:O419),('RFM input'!$N$246-'RFM input'!$N$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E419),('RFM input'!$N$246-'RFM input'!$N$300)-SUM($N419:P419),('RFM input'!$N$246-'RFM input'!$N$300)/A24taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E420),('RFM input'!$O$246-'RFM input'!$O$300)-SUM($O420:O420),('RFM input'!$O$246-'RFM input'!$O$300)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E420),('RFM input'!$O$246-'RFM input'!$O$300)-SUM($O420:P420),('RFM input'!$O$246-'RFM input'!$O$300)/A24taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E421),('RFM input'!$P$246-'RFM input'!$P$300)-SUM($P421:P421),('RFM input'!$P$246-'RFM input'!$P$300)/A24taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"-SUM(H411:H422)","v":0},{"$f":"-SUM(I411:I422)","v":0},{"$f":"IF(COUNT($H423:I423)>='RFM input'!$AA$7,0, -SUM(J411:J422))","v":0},{"$f":"IF(COUNT($H423:J423)>='RFM input'!$AA$7,0, -SUM(K411:K422))","v":0},{"$f":"IF(COUNT($H423:K423)>='RFM input'!$AA$7,0, -SUM(L411:L422))","v":0},{"$f":"IF(COUNT($H423:L423)>='RFM input'!$AA$7,0, -SUM(M411:M422))","v":0},{"$f":"IF(COUNT($H423:M423)>='RFM input'!$AA$7,0, -SUM(N411:N422))","v":0},{"$f":"IF(COUNT($H423:N423)>='RFM input'!$AA$7,0, -SUM(O411:O422))","v":0},{"$f":"IF(COUNT($H423:O423)>='RFM input'!$AA$7,0, -SUM(P411:P422))","v":0},{"$f":"IF(COUNT($H423:P423)>='RFM input'!$AA$7,0, -SUM(Q411:Q422))","v":0}]
[null,{"$f":"Asset25","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A25taxremlife,A25taxvalue-SUM($F424:F424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(I$3>A25taxremlife,A25taxvalue-SUM($F424:H424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(J$3>A25taxremlife,A25taxvalue-SUM($F424:I424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(K$3>A25taxremlife,A25taxvalue-SUM($F424:J424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(L$3>A25taxremlife,A25taxvalue-SUM($F424:K424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(M$3>A25taxremlife,A25taxvalue-SUM($F424:L424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(N$3>A25taxremlife,A25taxvalue-SUM($F424:M424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(O$3>A25taxremlife,A25taxvalue-SUM($F424:N424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(P$3>A25taxremlife,A25taxvalue-SUM($F424:O424),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(Q$3>A25taxremlife,A25taxvalue-SUM($F424:P424),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$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:H426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:I426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:J426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:K426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:L426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:M426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:N426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:O426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E426),('RFM input'!$H$247-'RFM input'!$H$301)-SUM($H426:P426),('RFM input'!$H$247-'RFM input'!$H$301)/A25taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:I427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:J427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:K427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:L427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:M427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:N427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:O427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E427),('RFM input'!$I$247-'RFM input'!$I$301)-SUM($I427:P427),('RFM input'!$I$247-'RFM input'!$I$301)/A25taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:J428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:K428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:L428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:M428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:N428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:O428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E428),('RFM input'!$J$247-'RFM input'!$J$301)-SUM($J428:P428),('RFM input'!$J$247-'RFM input'!$J$301)/A25taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:K429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:L429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:M429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:N429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:O429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E429),('RFM input'!$K$247-'RFM input'!$K$301)-SUM($K429:P429),('RFM input'!$K$247-'RFM input'!$K$301)/A25taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:L430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:M430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:N430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:O430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E430),('RFM input'!$L$247-'RFM input'!$L$301)-SUM($L430:P430),('RFM input'!$L$247-'RFM input'!$L$301)/A25taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E431),('RFM input'!$M$247-'RFM input'!$M$301)-SUM($M431:M431),('RFM input'!$M$247-'RFM input'!$M$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E431),('RFM input'!$M$247-'RFM input'!$M$301)-SUM($M431:N431),('RFM input'!$M$247-'RFM input'!$M$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E431),('RFM input'!$M$247-'RFM input'!$M$301)-SUM($M431:O431),('RFM input'!$M$247-'RFM input'!$M$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E431),('RFM input'!$M$247-'RFM input'!$M$301)-SUM($M431:P431),('RFM input'!$M$247-'RFM input'!$M$301)/A25taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E432),('RFM input'!$N$247-'RFM input'!$N$301)-SUM($N432:N432),('RFM input'!$N$247-'RFM input'!$N$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E432),('RFM input'!$N$247-'RFM input'!$N$301)-SUM($N432:O432),('RFM input'!$N$247-'RFM input'!$N$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E432),('RFM input'!$N$247-'RFM input'!$N$301)-SUM($N432:P432),('RFM input'!$N$247-'RFM input'!$N$301)/A25taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E433),('RFM input'!$O$247-'RFM input'!$O$301)-SUM($O433:O433),('RFM input'!$O$247-'RFM input'!$O$301)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E433),('RFM input'!$O$247-'RFM input'!$O$301)-SUM($O433:P433),('RFM input'!$O$247-'RFM input'!$O$301)/A25taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E434),('RFM input'!$P$247-'RFM input'!$P$301)-SUM($P434:P434),('RFM input'!$P$247-'RFM input'!$P$301)/A25taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"-SUM(H424:H435)","v":0},{"$f":"-SUM(I424:I435)","v":0},{"$f":"IF(COUNT($H436:I436)>='RFM input'!$AA$7,0, -SUM(J424:J435))","v":0},{"$f":"IF(COUNT($H436:J436)>='RFM input'!$AA$7,0, -SUM(K424:K435))","v":0},{"$f":"IF(COUNT($H436:K436)>='RFM input'!$AA$7,0, -SUM(L424:L435))","v":0},{"$f":"IF(COUNT($H436:L436)>='RFM input'!$AA$7,0, -SUM(M424:M435))","v":0},{"$f":"IF(COUNT($H436:M436)>='RFM input'!$AA$7,0, -SUM(N424:N435))","v":0},{"$f":"IF(COUNT($H436:N436)>='RFM input'!$AA$7,0, -SUM(O424:O435))","v":0},{"$f":"IF(COUNT($H436:O436)>='RFM input'!$AA$7,0, -SUM(P424:P435))","v":0},{"$f":"IF(COUNT($H436:P436)>='RFM input'!$AA$7,0, -SUM(Q424:Q435))","v":0}]
[null,{"$f":"Asset26","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A26taxremlife,A26taxvalue-SUM($F437:F437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(I$3>A26taxremlife,A26taxvalue-SUM($F437:H437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(J$3>A26taxremlife,A26taxvalue-SUM($F437:I437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(K$3>A26taxremlife,A26taxvalue-SUM($F437:J437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(L$3>A26taxremlife,A26taxvalue-SUM($F437:K437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(M$3>A26taxremlife,A26taxvalue-SUM($F437:L437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(N$3>A26taxremlife,A26taxvalue-SUM($F437:M437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(O$3>A26taxremlife,A26taxvalue-SUM($F437:N437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(P$3>A26taxremlife,A26taxvalue-SUM($F437:O437),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(Q$3>A26taxremlife,A26taxvalue-SUM($F437:P437),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$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:H439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:I439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:J439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:K439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:L439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:M439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:N439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:O439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E439),('RFM input'!$H$248-'RFM input'!$H$302)-SUM($H439:P439),('RFM input'!$H$248-'RFM input'!$H$302)/A26taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:I440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:J440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:K440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:L440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:M440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:N440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:O440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E440),('RFM input'!$I$248-'RFM input'!$I$302)-SUM($I440:P440),('RFM input'!$I$248-'RFM input'!$I$302)/A26taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:J441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:K441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:L441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:M441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:N441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:O441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E441),('RFM input'!$J$248-'RFM input'!$J$302)-SUM($J441:P441),('RFM input'!$J$248-'RFM input'!$J$302)/A26taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:K442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:L442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:M442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:N442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:O442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E442),('RFM input'!$K$248-'RFM input'!$K$302)-SUM($K442:P442),('RFM input'!$K$248-'RFM input'!$K$302)/A26taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:L443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:M443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:N443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:O443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E443),('RFM input'!$L$248-'RFM input'!$L$302)-SUM($L443:P443),('RFM input'!$L$248-'RFM input'!$L$302)/A26taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E444),('RFM input'!$M$248-'RFM input'!$M$302)-SUM($M444:M444),('RFM input'!$M$248-'RFM input'!$M$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E444),('RFM input'!$M$248-'RFM input'!$M$302)-SUM($M444:N444),('RFM input'!$M$248-'RFM input'!$M$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E444),('RFM input'!$M$248-'RFM input'!$M$302)-SUM($M444:O444),('RFM input'!$M$248-'RFM input'!$M$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E444),('RFM input'!$M$248-'RFM input'!$M$302)-SUM($M444:P444),('RFM input'!$M$248-'RFM input'!$M$302)/A26taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E445),('RFM input'!$N$248-'RFM input'!$N$302)-SUM($N445:N445),('RFM input'!$N$248-'RFM input'!$N$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E445),('RFM input'!$N$248-'RFM input'!$N$302)-SUM($N445:O445),('RFM input'!$N$248-'RFM input'!$N$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E445),('RFM input'!$N$248-'RFM input'!$N$302)-SUM($N445:P445),('RFM input'!$N$248-'RFM input'!$N$302)/A26taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E446),('RFM input'!$O$248-'RFM input'!$O$302)-SUM($O446:O446),('RFM input'!$O$248-'RFM input'!$O$302)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E446),('RFM input'!$O$248-'RFM input'!$O$302)-SUM($O446:P446),('RFM input'!$O$248-'RFM input'!$O$302)/A26taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E447),('RFM input'!$P$248-'RFM input'!$P$302)-SUM($P447:P447),('RFM input'!$P$248-'RFM input'!$P$302)/A26taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"-SUM(H437:H448)","v":0},{"$f":"-SUM(I437:I448)","v":0},{"$f":"IF(COUNT($H449:I449)>='RFM input'!$AA$7,0, -SUM(J437:J448))","v":0},{"$f":"IF(COUNT($H449:J449)>='RFM input'!$AA$7,0, -SUM(K437:K448))","v":0},{"$f":"IF(COUNT($H449:K449)>='RFM input'!$AA$7,0, -SUM(L437:L448))","v":0},{"$f":"IF(COUNT($H449:L449)>='RFM input'!$AA$7,0, -SUM(M437:M448))","v":0},{"$f":"IF(COUNT($H449:M449)>='RFM input'!$AA$7,0, -SUM(N437:N448))","v":0},{"$f":"IF(COUNT($H449:N449)>='RFM input'!$AA$7,0, -SUM(O437:O448))","v":0},{"$f":"IF(COUNT($H449:O449)>='RFM input'!$AA$7,0, -SUM(P437:P448))","v":0},{"$f":"IF(COUNT($H449:P449)>='RFM input'!$AA$7,0, -SUM(Q437:Q448))","v":0}]
[null,{"$f":"Asset27","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A27taxremlife,A27taxvalue-SUM($F450:F450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(I$3>A27taxremlife,A27taxvalue-SUM($F450:H450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(J$3>A27taxremlife,A27taxvalue-SUM($F450:I450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(K$3>A27taxremlife,A27taxvalue-SUM($F450:J450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(L$3>A27taxremlife,A27taxvalue-SUM($F450:K450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(M$3>A27taxremlife,A27taxvalue-SUM($F450:L450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(N$3>A27taxremlife,A27taxvalue-SUM($F450:M450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(O$3>A27taxremlife,A27taxvalue-SUM($F450:N450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(P$3>A27taxremlife,A27taxvalue-SUM($F450:O450),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(Q$3>A27taxremlife,A27taxvalue-SUM($F450:P450),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$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:H452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:I452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:J452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:K452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:L452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:M452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:N452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:O452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E452),('RFM input'!$H$249-'RFM input'!$H$303)-SUM($H452:P452),('RFM input'!$H$249-'RFM input'!$H$303)/A27taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:I453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:J453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:K453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:L453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:M453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:N453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:O453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E453),('RFM input'!$I$249-'RFM input'!$I$303)-SUM($I453:P453),('RFM input'!$I$249-'RFM input'!$I$303)/A27taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:J454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:K454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:L454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:M454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:N454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:O454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E454),('RFM input'!$J$249-'RFM input'!$J$303)-SUM($J454:P454),('RFM input'!$J$249-'RFM input'!$J$303)/A27taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:K455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:L455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:M455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:N455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:O455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E455),('RFM input'!$K$249-'RFM input'!$K$303)-SUM($K455:P455),('RFM input'!$K$249-'RFM input'!$K$303)/A27taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:L456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:M456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:N456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:O456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E456),('RFM input'!$L$249-'RFM input'!$L$303)-SUM($L456:P456),('RFM input'!$L$249-'RFM input'!$L$303)/A27taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E457),('RFM input'!$M$249-'RFM input'!$M$303)-SUM($M457:M457),('RFM input'!$M$249-'RFM input'!$M$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E457),('RFM input'!$M$249-'RFM input'!$M$303)-SUM($M457:N457),('RFM input'!$M$249-'RFM input'!$M$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E457),('RFM input'!$M$249-'RFM input'!$M$303)-SUM($M457:O457),('RFM input'!$M$249-'RFM input'!$M$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E457),('RFM input'!$M$249-'RFM input'!$M$303)-SUM($M457:P457),('RFM input'!$M$249-'RFM input'!$M$303)/A27taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E458),('RFM input'!$N$249-'RFM input'!$N$303)-SUM($N458:N458),('RFM input'!$N$249-'RFM input'!$N$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E458),('RFM input'!$N$249-'RFM input'!$N$303)-SUM($N458:O458),('RFM input'!$N$249-'RFM input'!$N$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E458),('RFM input'!$N$249-'RFM input'!$N$303)-SUM($N458:P458),('RFM input'!$N$249-'RFM input'!$N$303)/A27taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E459),('RFM input'!$O$249-'RFM input'!$O$303)-SUM($O459:O459),('RFM input'!$O$249-'RFM input'!$O$303)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E459),('RFM input'!$O$249-'RFM input'!$O$303)-SUM($O459:P459),('RFM input'!$O$249-'RFM input'!$O$303)/A27taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E460),('RFM input'!$P$249-'RFM input'!$P$303)-SUM($P460:P460),('RFM input'!$P$249-'RFM input'!$P$303)/A27taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"-SUM(H450:H461)","v":0},{"$f":"-SUM(I450:I461)","v":0},{"$f":"IF(COUNT($H462:I462)>='RFM input'!$AA$7,0, -SUM(J450:J461))","v":0},{"$f":"IF(COUNT($H462:J462)>='RFM input'!$AA$7,0, -SUM(K450:K461))","v":0},{"$f":"IF(COUNT($H462:K462)>='RFM input'!$AA$7,0, -SUM(L450:L461))","v":0},{"$f":"IF(COUNT($H462:L462)>='RFM input'!$AA$7,0, -SUM(M450:M461))","v":0},{"$f":"IF(COUNT($H462:M462)>='RFM input'!$AA$7,0, -SUM(N450:N461))","v":0},{"$f":"IF(COUNT($H462:N462)>='RFM input'!$AA$7,0, -SUM(O450:O461))","v":0},{"$f":"IF(COUNT($H462:O462)>='RFM input'!$AA$7,0, -SUM(P450:P461))","v":0},{"$f":"IF(COUNT($H462:P462)>='RFM input'!$AA$7,0, -SUM(Q450:Q461))","v":0}]
[null,{"$f":"Asset28","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A28taxremlife,A28taxvalue-SUM($F463:F463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(I$3>A28taxremlife,A28taxvalue-SUM($F463:H463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(J$3>A28taxremlife,A28taxvalue-SUM($F463:I463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(K$3>A28taxremlife,A28taxvalue-SUM($F463:J463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(L$3>A28taxremlife,A28taxvalue-SUM($F463:K463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(M$3>A28taxremlife,A28taxvalue-SUM($F463:L463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(N$3>A28taxremlife,A28taxvalue-SUM($F463:M463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(O$3>A28taxremlife,A28taxvalue-SUM($F463:N463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(P$3>A28taxremlife,A28taxvalue-SUM($F463:O463),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(Q$3>A28taxremlife,A28taxvalue-SUM($F463:P463),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$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:H465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:I465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:J465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:K465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:L465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:M465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:N465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:O465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E465),('RFM input'!$H$250-'RFM input'!$H$304)-SUM($H465:P465),('RFM input'!$H$250-'RFM input'!$H$304)/A28taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:I466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:J466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:K466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:L466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:M466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:N466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:O466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E466),('RFM input'!$I$250-'RFM input'!$I$304)-SUM($I466:P466),('RFM input'!$I$250-'RFM input'!$I$304)/A28taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:J467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:K467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:L467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:M467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:N467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:O467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E467),('RFM input'!$J$250-'RFM input'!$J$304)-SUM($J467:P467),('RFM input'!$J$250-'RFM input'!$J$304)/A28taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:K468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:L468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:M468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:N468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:O468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E468),('RFM input'!$K$250-'RFM input'!$K$304)-SUM($K468:P468),('RFM input'!$K$250-'RFM input'!$K$304)/A28taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:L469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:M469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:N469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:O469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E469),('RFM input'!$L$250-'RFM input'!$L$304)-SUM($L469:P469),('RFM input'!$L$250-'RFM input'!$L$304)/A28taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E470),('RFM input'!$M$250-'RFM input'!$M$304)-SUM($M470:M470),('RFM input'!$M$250-'RFM input'!$M$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E470),('RFM input'!$M$250-'RFM input'!$M$304)-SUM($M470:N470),('RFM input'!$M$250-'RFM input'!$M$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E470),('RFM input'!$M$250-'RFM input'!$M$304)-SUM($M470:O470),('RFM input'!$M$250-'RFM input'!$M$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E470),('RFM input'!$M$250-'RFM input'!$M$304)-SUM($M470:P470),('RFM input'!$M$250-'RFM input'!$M$304)/A28taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E471),('RFM input'!$N$250-'RFM input'!$N$304)-SUM($N471:N471),('RFM input'!$N$250-'RFM input'!$N$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E471),('RFM input'!$N$250-'RFM input'!$N$304)-SUM($N471:O471),('RFM input'!$N$250-'RFM input'!$N$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E471),('RFM input'!$N$250-'RFM input'!$N$304)-SUM($N471:P471),('RFM input'!$N$250-'RFM input'!$N$304)/A28taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E472),('RFM input'!$O$250-'RFM input'!$O$304)-SUM($O472:O472),('RFM input'!$O$250-'RFM input'!$O$304)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E472),('RFM input'!$O$250-'RFM input'!$O$304)-SUM($O472:P472),('RFM input'!$O$250-'RFM input'!$O$304)/A28taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E473),('RFM input'!$P$250-'RFM input'!$P$304)-SUM($P473:P473),('RFM input'!$P$250-'RFM input'!$P$304)/A28taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"-SUM(H463:H474)","v":0},{"$f":"-SUM(I463:I474)","v":0},{"$f":"IF(COUNT($H475:I475)>='RFM input'!$AA$7,0, -SUM(J463:J474))","v":0},{"$f":"IF(COUNT($H475:J475)>='RFM input'!$AA$7,0, -SUM(K463:K474))","v":0},{"$f":"IF(COUNT($H475:K475)>='RFM input'!$AA$7,0, -SUM(L463:L474))","v":0},{"$f":"IF(COUNT($H475:L475)>='RFM input'!$AA$7,0, -SUM(M463:M474))","v":0},{"$f":"IF(COUNT($H475:M475)>='RFM input'!$AA$7,0, -SUM(N463:N474))","v":0},{"$f":"IF(COUNT($H475:N475)>='RFM input'!$AA$7,0, -SUM(O463:O474))","v":0},{"$f":"IF(COUNT($H475:O475)>='RFM input'!$AA$7,0, -SUM(P463:P474))","v":0},{"$f":"IF(COUNT($H475:P475)>='RFM input'!$AA$7,0, -SUM(Q463:Q474))","v":0}]
[null,{"$f":"Asset29","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A29taxremlife,A29taxvalue-SUM($F476:F476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(I$3>A29taxremlife,A29taxvalue-SUM($F476:H476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(J$3>A29taxremlife,A29taxvalue-SUM($F476:I476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(K$3>A29taxremlife,A29taxvalue-SUM($F476:J476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(L$3>A29taxremlife,A29taxvalue-SUM($F476:K476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(M$3>A29taxremlife,A29taxvalue-SUM($F476:L476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(N$3>A29taxremlife,A29taxvalue-SUM($F476:M476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(O$3>A29taxremlife,A29taxvalue-SUM($F476:N476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(P$3>A29taxremlife,A29taxvalue-SUM($F476:O476),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(Q$3>A29taxremlife,A29taxvalue-SUM($F476:P476),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$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:H478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:I478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:J478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:K478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:L478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:M478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:N478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:O478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E478),('RFM input'!$H$251-'RFM input'!$H$305)-SUM($H478:P478),('RFM input'!$H$251-'RFM input'!$H$305)/A29taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:I479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:J479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:K479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:L479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:M479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:N479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:O479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E479),('RFM input'!$I$251-'RFM input'!$I$305)-SUM($I479:P479),('RFM input'!$I$251-'RFM input'!$I$305)/A29taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:J480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:K480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:L480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:M480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:N480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:O480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E480),('RFM input'!$J$251-'RFM input'!$J$305)-SUM($J480:P480),('RFM input'!$J$251-'RFM input'!$J$305)/A29taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:K481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:L481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:M481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:N481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:O481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E481),('RFM input'!$K$251-'RFM input'!$K$305)-SUM($K481:P481),('RFM input'!$K$251-'RFM input'!$K$305)/A29taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:L482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:M482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:N482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:O482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E482),('RFM input'!$L$251-'RFM input'!$L$305)-SUM($L482:P482),('RFM input'!$L$251-'RFM input'!$L$305)/A29taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E483),('RFM input'!$M$251-'RFM input'!$M$305)-SUM($M483:M483),('RFM input'!$M$251-'RFM input'!$M$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E483),('RFM input'!$M$251-'RFM input'!$M$305)-SUM($M483:N483),('RFM input'!$M$251-'RFM input'!$M$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E483),('RFM input'!$M$251-'RFM input'!$M$305)-SUM($M483:O483),('RFM input'!$M$251-'RFM input'!$M$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E483),('RFM input'!$M$251-'RFM input'!$M$305)-SUM($M483:P483),('RFM input'!$M$251-'RFM input'!$M$305)/A29taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E484),('RFM input'!$N$251-'RFM input'!$N$305)-SUM($N484:N484),('RFM input'!$N$251-'RFM input'!$N$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E484),('RFM input'!$N$251-'RFM input'!$N$305)-SUM($N484:O484),('RFM input'!$N$251-'RFM input'!$N$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E484),('RFM input'!$N$251-'RFM input'!$N$305)-SUM($N484:P484),('RFM input'!$N$251-'RFM input'!$N$305)/A29taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E485),('RFM input'!$O$251-'RFM input'!$O$305)-SUM($O485:O485),('RFM input'!$O$251-'RFM input'!$O$305)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E485),('RFM input'!$O$251-'RFM input'!$O$305)-SUM($O485:P485),('RFM input'!$O$251-'RFM input'!$O$305)/A29taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E486),('RFM input'!$P$251-'RFM input'!$P$305)-SUM($P486:P486),('RFM input'!$P$251-'RFM input'!$P$305)/A29taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"-SUM(H476:H487)","v":0},{"$f":"-SUM(I476:I487)","v":0},{"$f":"IF(COUNT($H488:I488)>='RFM input'!$AA$7,0, -SUM(J476:J487))","v":0},{"$f":"IF(COUNT($H488:J488)>='RFM input'!$AA$7,0, -SUM(K476:K487))","v":0},{"$f":"IF(COUNT($H488:K488)>='RFM input'!$AA$7,0, -SUM(L476:L487))","v":0},{"$f":"IF(COUNT($H488:L488)>='RFM input'!$AA$7,0, -SUM(M476:M487))","v":0},{"$f":"IF(COUNT($H488:M488)>='RFM input'!$AA$7,0, -SUM(N476:N487))","v":0},{"$f":"IF(COUNT($H488:N488)>='RFM input'!$AA$7,0, -SUM(O476:O487))","v":0},{"$f":"IF(COUNT($H488:O488)>='RFM input'!$AA$7,0, -SUM(P476:P487))","v":0},{"$f":"IF(COUNT($H488:P488)>='RFM input'!$AA$7,0, -SUM(Q476:Q487))","v":0}]
[null,{"$f":"Asset30","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A30taxremlife,A30taxvalue-SUM($F489:F489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(I$3>A30taxremlife,A30taxvalue-SUM($F489:H489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(J$3>A30taxremlife,A30taxvalue-SUM($F489:I489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(K$3>A30taxremlife,A30taxvalue-SUM($F489:J489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(L$3>A30taxremlife,A30taxvalue-SUM($F489:K489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(M$3>A30taxremlife,A30taxvalue-SUM($F489:L489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(N$3>A30taxremlife,A30taxvalue-SUM($F489:M489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(O$3>A30taxremlife,A30taxvalue-SUM($F489:N489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(P$3>A30taxremlife,A30taxvalue-SUM($F489:O489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(Q$3>A30taxremlife,A30taxvalue-SUM($F489:P489),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:H491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:I491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:J491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:K491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:L491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:M491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:N491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:O491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E491),('RFM input'!$H$252-'RFM input'!$H$306)-SUM($H491:P491),('RFM input'!$H$252-'RFM input'!$H$306)/A30taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:I492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:J492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:K492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:L492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:M492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:N492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:O492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E492),('RFM input'!$I$252-'RFM input'!$I$306)-SUM($I492:P492),('RFM input'!$I$252-'RFM input'!$I$306)/A30taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:J493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:K493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:L493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:M493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:N493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:O493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E493),('RFM input'!$J$252-'RFM input'!$J$306)-SUM($J493:P493),('RFM input'!$J$252-'RFM input'!$J$306)/A30taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:K494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:L494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:M494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:N494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:O494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E494),('RFM input'!$K$252-'RFM input'!$K$306)-SUM($K494:P494),('RFM input'!$K$252-'RFM input'!$K$306)/A30taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:L495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:M495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:N495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:O495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E495),('RFM input'!$L$252-'RFM input'!$L$306)-SUM($L495:P495),('RFM input'!$L$252-'RFM input'!$L$306)/A30taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E496),('RFM input'!$M$252-'RFM input'!$M$306)-SUM($M496:M496),('RFM input'!$M$252-'RFM input'!$M$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E496),('RFM input'!$M$252-'RFM input'!$M$306)-SUM($M496:N496),('RFM input'!$M$252-'RFM input'!$M$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E496),('RFM input'!$M$252-'RFM input'!$M$306)-SUM($M496:O496),('RFM input'!$M$252-'RFM input'!$M$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E496),('RFM input'!$M$252-'RFM input'!$M$306)-SUM($M496:P496),('RFM input'!$M$252-'RFM input'!$M$306)/A30taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E497),('RFM input'!$N$252-'RFM input'!$N$306)-SUM($N497:N497),('RFM input'!$N$252-'RFM input'!$N$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E497),('RFM input'!$N$252-'RFM input'!$N$306)-SUM($N497:O497),('RFM input'!$N$252-'RFM input'!$N$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E497),('RFM input'!$N$252-'RFM input'!$N$306)-SUM($N497:P497),('RFM input'!$N$252-'RFM input'!$N$306)/A30taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E498),('RFM input'!$O$252-'RFM input'!$O$306)-SUM($O498:O498),('RFM input'!$O$252-'RFM input'!$O$306)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E498),('RFM input'!$O$252-'RFM input'!$O$306)-SUM($O498:P498),('RFM input'!$O$252-'RFM input'!$O$306)/A30taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E499),('RFM input'!$P$252-'RFM input'!$P$306)-SUM($P499:P499),('RFM input'!$P$252-'RFM input'!$P$306)/A30taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"-SUM(H489:H500)","v":0},{"$f":"-SUM(I489:I500)","v":0},{"$f":"IF(COUNT($H501:I501)>='RFM input'!$AA$7,0, -SUM(J489:J500))","v":0},{"$f":"IF(COUNT($H501:J501)>='RFM input'!$AA$7,0, -SUM(K489:K500))","v":0},{"$f":"IF(COUNT($H501:K501)>='RFM input'!$AA$7,0, -SUM(L489:L500))","v":0},{"$f":"IF(COUNT($H501:L501)>='RFM input'!$AA$7,0, -SUM(M489:M500))","v":0},{"$f":"IF(COUNT($H501:M501)>='RFM input'!$AA$7,0, -SUM(N489:N500))","v":0},{"$f":"IF(COUNT($H501:N501)>='RFM input'!$AA$7,0, -SUM(O489:O500))","v":0},{"$f":"IF(COUNT($H501:O501)>='RFM input'!$AA$7,0, -SUM(P489:P500))","v":0},{"$f":"IF(COUNT($H501:P501)>='RFM input'!$AA$7,0, -SUM(Q489:Q500))","v":0}]
[null,{"$f":"Asset31","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A31taxremlife,A31taxvalue-SUM($F502:F502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(I$3>A31taxremlife,A31taxvalue-SUM($F502:H502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(J$3>A31taxremlife,A31taxvalue-SUM($F502:I502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(K$3>A31taxremlife,A31taxvalue-SUM($F502:J502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(L$3>A31taxremlife,A31taxvalue-SUM($F502:K502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(M$3>A31taxremlife,A31taxvalue-SUM($F502:L502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(N$3>A31taxremlife,A31taxvalue-SUM($F502:M502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(O$3>A31taxremlife,A31taxvalue-SUM($F502:N502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(P$3>A31taxremlife,A31taxvalue-SUM($F502:O502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0},{"$f":"IF(Q$3>A31taxremlife,A31taxvalue-SUM($F502:P502),IF(A31taxremlife=\"N/A\",\"n/a\",A31taxvalue/A31taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:H504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:I504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:J504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:K504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:L504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:M504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:N504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:O504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E504),('RFM input'!$H$253-'RFM input'!$H$307)-SUM($H504:P504),('RFM input'!$H$253-'RFM input'!$H$307)/A31taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:I505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:J505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:K505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:L505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:M505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:N505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:O505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E505),('RFM input'!$I$253-'RFM input'!$I$307)-SUM($I505:P505),('RFM input'!$I$253-'RFM input'!$I$307)/A31taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:J506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:K506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:L506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:M506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:N506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:O506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E506),('RFM input'!$J$253-'RFM input'!$J$307)-SUM($J506:P506),('RFM input'!$J$253-'RFM input'!$J$307)/A31taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:K507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:L507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:M507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:N507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:O507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E507),('RFM input'!$K$253-'RFM input'!$K$307)-SUM($K507:P507),('RFM input'!$K$253-'RFM input'!$K$307)/A31taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:L508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:M508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:N508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:O508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E508),('RFM input'!$L$253-'RFM input'!$L$307)-SUM($L508:P508),('RFM input'!$L$253-'RFM input'!$L$307)/A31taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A31taxstdlife+$E509),('RFM input'!$M$253-'RFM input'!$M$307)-SUM($M509:M509),('RFM input'!$M$253-'RFM input'!$M$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E509),('RFM input'!$M$253-'RFM input'!$M$307)-SUM($M509:N509),('RFM input'!$M$253-'RFM input'!$M$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E509),('RFM input'!$M$253-'RFM input'!$M$307)-SUM($M509:O509),('RFM input'!$M$253-'RFM input'!$M$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E509),('RFM input'!$M$253-'RFM input'!$M$307)-SUM($M509:P509),('RFM input'!$M$253-'RFM input'!$M$307)/A31taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A31taxstdlife+$E510),('RFM input'!$N$253-'RFM input'!$N$307)-SUM($N510:N510),('RFM input'!$N$253-'RFM input'!$N$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E510),('RFM input'!$N$253-'RFM input'!$N$307)-SUM($N510:O510),('RFM input'!$N$253-'RFM input'!$N$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E510),('RFM input'!$N$253-'RFM input'!$N$307)-SUM($N510:P510),('RFM input'!$N$253-'RFM input'!$N$307)/A31taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A31taxstdlife+$E511),('RFM input'!$O$253-'RFM input'!$O$307)-SUM($O511:O511),('RFM input'!$O$253-'RFM input'!$O$307)/A31taxstdlife))","v":0},{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E511),('RFM input'!$O$253-'RFM input'!$O$307)-SUM($O511:P511),('RFM input'!$O$253-'RFM input'!$O$307)/A31taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A31taxstdlife+$E512),('RFM input'!$P$253-'RFM input'!$P$307)-SUM($P512:P512),('RFM input'!$P$253-'RFM input'!$P$307)/A31taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset31","v":0},null,null,null,null,{"$f":"-SUM(H502:H513)","v":0},{"$f":"-SUM(I502:I513)","v":0},{"$f":"IF(COUNT($H514:I514)>='RFM input'!$AA$7,0, -SUM(J502:J513))","v":0},{"$f":"IF(COUNT($H514:J514)>='RFM input'!$AA$7,0, -SUM(K502:K513))","v":0},{"$f":"IF(COUNT($H514:K514)>='RFM input'!$AA$7,0, -SUM(L502:L513))","v":0},{"$f":"IF(COUNT($H514:L514)>='RFM input'!$AA$7,0, -SUM(M502:M513))","v":0},{"$f":"IF(COUNT($H514:M514)>='RFM input'!$AA$7,0, -SUM(N502:N513))","v":0},{"$f":"IF(COUNT($H514:N514)>='RFM input'!$AA$7,0, -SUM(O502:O513))","v":0},{"$f":"IF(COUNT($H514:O514)>='RFM input'!$AA$7,0, -SUM(P502:P513))","v":0},{"$f":"IF(COUNT($H514:P514)>='RFM input'!$AA$7,0, -SUM(Q502:Q513))","v":0}]
[null,{"$f":"Asset32","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A32taxremlife,A32taxvalue-SUM($F515:F515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(I$3>A32taxremlife,A32taxvalue-SUM($F515:H515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(J$3>A32taxremlife,A32taxvalue-SUM($F515:I515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(K$3>A32taxremlife,A32taxvalue-SUM($F515:J515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(L$3>A32taxremlife,A32taxvalue-SUM($F515:K515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(M$3>A32taxremlife,A32taxvalue-SUM($F515:L515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(N$3>A32taxremlife,A32taxvalue-SUM($F515:M515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(O$3>A32taxremlife,A32taxvalue-SUM($F515:N515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(P$3>A32taxremlife,A32taxvalue-SUM($F515:O515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0},{"$f":"IF(Q$3>A32taxremlife,A32taxvalue-SUM($F515:P515),IF(A32taxremlife=\"N/A\",\"n/a\",A32taxvalue/A32taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:H517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:I517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:J517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:K517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:L517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:M517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:N517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:O517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E517),('RFM input'!$H$254-'RFM input'!$H$308)-SUM($H517:P517),('RFM input'!$H$254-'RFM input'!$H$308)/A32taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:I518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:J518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:K518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:L518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:M518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:N518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:O518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E518),('RFM input'!$I$254-'RFM input'!$I$308)-SUM($I518:P518),('RFM input'!$I$254-'RFM input'!$I$308)/A32taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:J519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:K519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:L519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:M519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:N519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:O519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E519),('RFM input'!$J$254-'RFM input'!$J$308)-SUM($J519:P519),('RFM input'!$J$254-'RFM input'!$J$308)/A32taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:K520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:L520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:M520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:N520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:O520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E520),('RFM input'!$K$254-'RFM input'!$K$308)-SUM($K520:P520),('RFM input'!$K$254-'RFM input'!$K$308)/A32taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:L521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:M521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:N521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:O521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E521),('RFM input'!$L$254-'RFM input'!$L$308)-SUM($L521:P521),('RFM input'!$L$254-'RFM input'!$L$308)/A32taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A32taxstdlife+$E522),('RFM input'!$M$254-'RFM input'!$M$308)-SUM($M522:M522),('RFM input'!$M$254-'RFM input'!$M$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E522),('RFM input'!$M$254-'RFM input'!$M$308)-SUM($M522:N522),('RFM input'!$M$254-'RFM input'!$M$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E522),('RFM input'!$M$254-'RFM input'!$M$308)-SUM($M522:O522),('RFM input'!$M$254-'RFM input'!$M$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E522),('RFM input'!$M$254-'RFM input'!$M$308)-SUM($M522:P522),('RFM input'!$M$254-'RFM input'!$M$308)/A32taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A32taxstdlife+$E523),('RFM input'!$N$254-'RFM input'!$N$308)-SUM($N523:N523),('RFM input'!$N$254-'RFM input'!$N$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E523),('RFM input'!$N$254-'RFM input'!$N$308)-SUM($N523:O523),('RFM input'!$N$254-'RFM input'!$N$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E523),('RFM input'!$N$254-'RFM input'!$N$308)-SUM($N523:P523),('RFM input'!$N$254-'RFM input'!$N$308)/A32taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A32taxstdlife+$E524),('RFM input'!$O$254-'RFM input'!$O$308)-SUM($O524:O524),('RFM input'!$O$254-'RFM input'!$O$308)/A32taxstdlife))","v":0},{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E524),('RFM input'!$O$254-'RFM input'!$O$308)-SUM($O524:P524),('RFM input'!$O$254-'RFM input'!$O$308)/A32taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A32taxstdlife+$E525),('RFM input'!$P$254-'RFM input'!$P$308)-SUM($P525:P525),('RFM input'!$P$254-'RFM input'!$P$308)/A32taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset32","v":0},null,null,null,null,{"$f":"-SUM(H515:H526)","v":0},{"$f":"-SUM(I515:I526)","v":0},{"$f":"IF(COUNT($H527:I527)>='RFM input'!$AA$7,0, -SUM(J515:J526))","v":0},{"$f":"IF(COUNT($H527:J527)>='RFM input'!$AA$7,0, -SUM(K515:K526))","v":0},{"$f":"IF(COUNT($H527:K527)>='RFM input'!$AA$7,0, -SUM(L515:L526))","v":0},{"$f":"IF(COUNT($H527:L527)>='RFM input'!$AA$7,0, -SUM(M515:M526))","v":0},{"$f":"IF(COUNT($H527:M527)>='RFM input'!$AA$7,0, -SUM(N515:N526))","v":0},{"$f":"IF(COUNT($H527:N527)>='RFM input'!$AA$7,0, -SUM(O515:O526))","v":0},{"$f":"IF(COUNT($H527:O527)>='RFM input'!$AA$7,0, -SUM(P515:P526))","v":0},{"$f":"IF(COUNT($H527:P527)>='RFM input'!$AA$7,0, -SUM(Q515:Q526))","v":0}]
[null,{"$f":"Asset33","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A33taxremlife,A33taxvalue-SUM($F528:F528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(I$3>A33taxremlife,A33taxvalue-SUM($F528:H528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(J$3>A33taxremlife,A33taxvalue-SUM($F528:I528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(K$3>A33taxremlife,A33taxvalue-SUM($F528:J528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(L$3>A33taxremlife,A33taxvalue-SUM($F528:K528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(M$3>A33taxremlife,A33taxvalue-SUM($F528:L528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(N$3>A33taxremlife,A33taxvalue-SUM($F528:M528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(O$3>A33taxremlife,A33taxvalue-SUM($F528:N528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(P$3>A33taxremlife,A33taxvalue-SUM($F528:O528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0},{"$f":"IF(Q$3>A33taxremlife,A33taxvalue-SUM($F528:P528),IF(A33taxremlife=\"N/A\",\"n/a\",A33taxvalue/A33taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:H530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:I530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:J530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:K530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:L530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:M530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:N530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:O530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E530),('RFM input'!$H$255-'RFM input'!$H$309)-SUM($H530:P530),('RFM input'!$H$255-'RFM input'!$H$309)/A33taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:I531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:J531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:K531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:L531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:M531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:N531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:O531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E531),('RFM input'!$I$255-'RFM input'!$I$309)-SUM($I531:P531),('RFM input'!$I$255-'RFM input'!$I$309)/A33taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:J532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:K532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:L532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:M532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:N532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:O532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E532),('RFM input'!$J$255-'RFM input'!$J$309)-SUM($J532:P532),('RFM input'!$J$255-'RFM input'!$J$309)/A33taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:K533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:L533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:M533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:N533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:O533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E533),('RFM input'!$K$255-'RFM input'!$K$309)-SUM($K533:P533),('RFM input'!$K$255-'RFM input'!$K$309)/A33taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:L534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:M534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:N534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:O534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E534),('RFM input'!$L$255-'RFM input'!$L$309)-SUM($L534:P534),('RFM input'!$L$255-'RFM input'!$L$309)/A33taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A33taxstdlife+$E535),('RFM input'!$M$255-'RFM input'!$M$309)-SUM($M535:M535),('RFM input'!$M$255-'RFM input'!$M$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E535),('RFM input'!$M$255-'RFM input'!$M$309)-SUM($M535:N535),('RFM input'!$M$255-'RFM input'!$M$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E535),('RFM input'!$M$255-'RFM input'!$M$309)-SUM($M535:O535),('RFM input'!$M$255-'RFM input'!$M$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E535),('RFM input'!$M$255-'RFM input'!$M$309)-SUM($M535:P535),('RFM input'!$M$255-'RFM input'!$M$309)/A33taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A33taxstdlife+$E536),('RFM input'!$N$255-'RFM input'!$N$309)-SUM($N536:N536),('RFM input'!$N$255-'RFM input'!$N$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E536),('RFM input'!$N$255-'RFM input'!$N$309)-SUM($N536:O536),('RFM input'!$N$255-'RFM input'!$N$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E536),('RFM input'!$N$255-'RFM input'!$N$309)-SUM($N536:P536),('RFM input'!$N$255-'RFM input'!$N$309)/A33taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A33taxstdlife+$E537),('RFM input'!$O$255-'RFM input'!$O$309)-SUM($O537:O537),('RFM input'!$O$255-'RFM input'!$O$309)/A33taxstdlife))","v":0},{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E537),('RFM input'!$O$255-'RFM input'!$O$309)-SUM($O537:P537),('RFM input'!$O$255-'RFM input'!$O$309)/A33taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A33taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A33taxstdlife+$E538),('RFM input'!$P$255-'RFM input'!$P$309)-SUM($P538:P538),('RFM input'!$P$255-'RFM input'!$P$309)/A33taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset33","v":0},null,null,null,null,{"$f":"-SUM(H528:H539)","v":0},{"$f":"-SUM(I528:I539)","v":0},{"$f":"IF(COUNT($H540:I540)>='RFM input'!$AA$7,0, -SUM(J528:J539))","v":0},{"$f":"IF(COUNT($H540:J540)>='RFM input'!$AA$7,0, -SUM(K528:K539))","v":0},{"$f":"IF(COUNT($H540:K540)>='RFM input'!$AA$7,0, -SUM(L528:L539))","v":0},{"$f":"IF(COUNT($H540:L540)>='RFM input'!$AA$7,0, -SUM(M528:M539))","v":0},{"$f":"IF(COUNT($H540:M540)>='RFM input'!$AA$7,0, -SUM(N528:N539))","v":0},{"$f":"IF(COUNT($H540:N540)>='RFM input'!$AA$7,0, -SUM(O528:O539))","v":0},{"$f":"IF(COUNT($H540:O540)>='RFM input'!$AA$7,0, -SUM(P528:P539))","v":0},{"$f":"IF(COUNT($H540:P540)>='RFM input'!$AA$7,0, -SUM(Q528:Q539))","v":0}]
[null,{"$f":"Asset34","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A34taxremlife,A34taxvalue-SUM($F541:F541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(I$3>A34taxremlife,A34taxvalue-SUM($F541:H541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(J$3>A34taxremlife,A34taxvalue-SUM($F541:I541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(K$3>A34taxremlife,A34taxvalue-SUM($F541:J541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(L$3>A34taxremlife,A34taxvalue-SUM($F541:K541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(M$3>A34taxremlife,A34taxvalue-SUM($F541:L541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(N$3>A34taxremlife,A34taxvalue-SUM($F541:M541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(O$3>A34taxremlife,A34taxvalue-SUM($F541:N541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(P$3>A34taxremlife,A34taxvalue-SUM($F541:O541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0},{"$f":"IF(Q$3>A34taxremlife,A34taxvalue-SUM($F541:P541),IF(A34taxremlife=\"N/A\",\"n/a\",A34taxvalue/A34taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:H543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:I543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:J543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:K543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:L543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:M543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:N543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:O543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E543),('RFM input'!$H$256-'RFM input'!$H$310)-SUM($H543:P543),('RFM input'!$H$256-'RFM input'!$H$310)/A34taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:I544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:J544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:K544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:L544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:M544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:N544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:O544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E544),('RFM input'!$I$256-'RFM input'!$I$310)-SUM($I544:P544),('RFM input'!$I$256-'RFM input'!$I$310)/A34taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:J545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:K545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:L545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:M545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:N545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:O545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E545),('RFM input'!$J$256-'RFM input'!$J$310)-SUM($J545:P545),('RFM input'!$J$256-'RFM input'!$J$310)/A34taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:K546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:L546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:M546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:N546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:O546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E546),('RFM input'!$K$256-'RFM input'!$K$310)-SUM($K546:P546),('RFM input'!$K$256-'RFM input'!$K$310)/A34taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:L547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:M547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:N547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:O547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E547),('RFM input'!$L$256-'RFM input'!$L$310)-SUM($L547:P547),('RFM input'!$L$256-'RFM input'!$L$310)/A34taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A34taxstdlife+$E548),('RFM input'!$M$256-'RFM input'!$M$310)-SUM($M548:M548),('RFM input'!$M$256-'RFM input'!$M$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E548),('RFM input'!$M$256-'RFM input'!$M$310)-SUM($M548:N548),('RFM input'!$M$256-'RFM input'!$M$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E548),('RFM input'!$M$256-'RFM input'!$M$310)-SUM($M548:O548),('RFM input'!$M$256-'RFM input'!$M$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E548),('RFM input'!$M$256-'RFM input'!$M$310)-SUM($M548:P548),('RFM input'!$M$256-'RFM input'!$M$310)/A34taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A34taxstdlife+$E549),('RFM input'!$N$256-'RFM input'!$N$310)-SUM($N549:N549),('RFM input'!$N$256-'RFM input'!$N$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E549),('RFM input'!$N$256-'RFM input'!$N$310)-SUM($N549:O549),('RFM input'!$N$256-'RFM input'!$N$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E549),('RFM input'!$N$256-'RFM input'!$N$310)-SUM($N549:P549),('RFM input'!$N$256-'RFM input'!$N$310)/A34taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A34taxstdlife+$E550),('RFM input'!$O$256-'RFM input'!$O$310)-SUM($O550:O550),('RFM input'!$O$256-'RFM input'!$O$310)/A34taxstdlife))","v":0},{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E550),('RFM input'!$O$256-'RFM input'!$O$310)-SUM($O550:P550),('RFM input'!$O$256-'RFM input'!$O$310)/A34taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A34taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A34taxstdlife+$E551),('RFM input'!$P$256-'RFM input'!$P$310)-SUM($P551:P551),('RFM input'!$P$256-'RFM input'!$P$310)/A34taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset34","v":0},null,null,null,null,{"$f":"-SUM(H541:H552)","v":0},{"$f":"-SUM(I541:I552)","v":0},{"$f":"IF(COUNT($H553:I553)>='RFM input'!$AA$7,0, -SUM(J541:J552))","v":0},{"$f":"IF(COUNT($H553:J553)>='RFM input'!$AA$7,0, -SUM(K541:K552))","v":0},{"$f":"IF(COUNT($H553:K553)>='RFM input'!$AA$7,0, -SUM(L541:L552))","v":0},{"$f":"IF(COUNT($H553:L553)>='RFM input'!$AA$7,0, -SUM(M541:M552))","v":0},{"$f":"IF(COUNT($H553:M553)>='RFM input'!$AA$7,0, -SUM(N541:N552))","v":0},{"$f":"IF(COUNT($H553:N553)>='RFM input'!$AA$7,0, -SUM(O541:O552))","v":0},{"$f":"IF(COUNT($H553:O553)>='RFM input'!$AA$7,0, -SUM(P541:P552))","v":0},{"$f":"IF(COUNT($H553:P553)>='RFM input'!$AA$7,0, -SUM(Q541:Q552))","v":0}]
[null,{"$f":"Asset35","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A35taxremlife,A35taxvalue-SUM($F554:F554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(I$3>A35taxremlife,A35taxvalue-SUM($F554:H554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(J$3>A35taxremlife,A35taxvalue-SUM($F554:I554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(K$3>A35taxremlife,A35taxvalue-SUM($F554:J554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(L$3>A35taxremlife,A35taxvalue-SUM($F554:K554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(M$3>A35taxremlife,A35taxvalue-SUM($F554:L554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(N$3>A35taxremlife,A35taxvalue-SUM($F554:M554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(O$3>A35taxremlife,A35taxvalue-SUM($F554:N554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(P$3>A35taxremlife,A35taxvalue-SUM($F554:O554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0},{"$f":"IF(Q$3>A35taxremlife,A35taxvalue-SUM($F554:P554),IF(A35taxremlife=\"N/A\",\"n/a\",A35taxvalue/A35taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:H556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:I556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:J556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:K556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:L556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:M556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:N556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:O556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E556),('RFM input'!$H$257-'RFM input'!$H$311)-SUM($H556:P556),('RFM input'!$H$257-'RFM input'!$H$311)/A35taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:I557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:J557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:K557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:L557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:M557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:N557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:O557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E557),('RFM input'!$I$257-'RFM input'!$I$311)-SUM($I557:P557),('RFM input'!$I$257-'RFM input'!$I$311)/A35taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:J558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:K558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:L558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:M558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:N558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:O558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E558),('RFM input'!$J$257-'RFM input'!$J$311)-SUM($J558:P558),('RFM input'!$J$257-'RFM input'!$J$311)/A35taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:K559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:L559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:M559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:N559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:O559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E559),('RFM input'!$K$257-'RFM input'!$K$311)-SUM($K559:P559),('RFM input'!$K$257-'RFM input'!$K$311)/A35taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:L560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:M560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:N560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:O560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E560),('RFM input'!$L$257-'RFM input'!$L$311)-SUM($L560:P560),('RFM input'!$L$257-'RFM input'!$L$311)/A35taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A35taxstdlife+$E561),('RFM input'!$M$257-'RFM input'!$M$311)-SUM($M561:M561),('RFM input'!$M$257-'RFM input'!$M$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E561),('RFM input'!$M$257-'RFM input'!$M$311)-SUM($M561:N561),('RFM input'!$M$257-'RFM input'!$M$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E561),('RFM input'!$M$257-'RFM input'!$M$311)-SUM($M561:O561),('RFM input'!$M$257-'RFM input'!$M$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E561),('RFM input'!$M$257-'RFM input'!$M$311)-SUM($M561:P561),('RFM input'!$M$257-'RFM input'!$M$311)/A35taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A35taxstdlife+$E562),('RFM input'!$N$257-'RFM input'!$N$311)-SUM($N562:N562),('RFM input'!$N$257-'RFM input'!$N$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E562),('RFM input'!$N$257-'RFM input'!$N$311)-SUM($N562:O562),('RFM input'!$N$257-'RFM input'!$N$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E562),('RFM input'!$N$257-'RFM input'!$N$311)-SUM($N562:P562),('RFM input'!$N$257-'RFM input'!$N$311)/A35taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A35taxstdlife+$E563),('RFM input'!$O$257-'RFM input'!$O$311)-SUM($O563:O563),('RFM input'!$O$257-'RFM input'!$O$311)/A35taxstdlife))","v":0},{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E563),('RFM input'!$O$257-'RFM input'!$O$311)-SUM($O563:P563),('RFM input'!$O$257-'RFM input'!$O$311)/A35taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A35taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A35taxstdlife+$E564),('RFM input'!$P$257-'RFM input'!$P$311)-SUM($P564:P564),('RFM input'!$P$257-'RFM input'!$P$311)/A35taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset35","v":0},null,null,null,null,{"$f":"-SUM(H554:H565)","v":0},{"$f":"-SUM(I554:I565)","v":0},{"$f":"IF(COUNT($H566:I566)>='RFM input'!$AA$7,0, -SUM(J554:J565))","v":0},{"$f":"IF(COUNT($H566:J566)>='RFM input'!$AA$7,0, -SUM(K554:K565))","v":0},{"$f":"IF(COUNT($H566:K566)>='RFM input'!$AA$7,0, -SUM(L554:L565))","v":0},{"$f":"IF(COUNT($H566:L566)>='RFM input'!$AA$7,0, -SUM(M554:M565))","v":0},{"$f":"IF(COUNT($H566:M566)>='RFM input'!$AA$7,0, -SUM(N554:N565))","v":0},{"$f":"IF(COUNT($H566:N566)>='RFM input'!$AA$7,0, -SUM(O554:O565))","v":0},{"$f":"IF(COUNT($H566:O566)>='RFM input'!$AA$7,0, -SUM(P554:P565))","v":0},{"$f":"IF(COUNT($H566:P566)>='RFM input'!$AA$7,0, -SUM(Q554:Q565))","v":0}]
[null,{"$f":"Asset36","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A36taxremlife,A36taxvalue-SUM($F567:F567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(I$3>A36taxremlife,A36taxvalue-SUM($F567:H567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(J$3>A36taxremlife,A36taxvalue-SUM($F567:I567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(K$3>A36taxremlife,A36taxvalue-SUM($F567:J567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(L$3>A36taxremlife,A36taxvalue-SUM($F567:K567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(M$3>A36taxremlife,A36taxvalue-SUM($F567:L567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(N$3>A36taxremlife,A36taxvalue-SUM($F567:M567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(O$3>A36taxremlife,A36taxvalue-SUM($F567:N567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(P$3>A36taxremlife,A36taxvalue-SUM($F567:O567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0},{"$f":"IF(Q$3>A36taxremlife,A36taxvalue-SUM($F567:P567),IF(A36taxremlife=\"N/A\",\"n/a\",A36taxvalue/A36taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:H569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:I569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:J569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:K569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:L569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:M569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:N569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:O569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E569),('RFM input'!$H$258-'RFM input'!$H$312)-SUM($H569:P569),('RFM input'!$H$258-'RFM input'!$H$312)/A36taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:I570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:J570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:K570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:L570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:M570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:N570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:O570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E570),('RFM input'!$I$258-'RFM input'!$I$312)-SUM($I570:P570),('RFM input'!$I$258-'RFM input'!$I$312)/A36taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:J571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:K571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:L571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:M571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:N571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:O571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E571),('RFM input'!$J$258-'RFM input'!$J$312)-SUM($J571:P571),('RFM input'!$J$258-'RFM input'!$J$312)/A36taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:K572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:L572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:M572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:N572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:O572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E572),('RFM input'!$K$258-'RFM input'!$K$312)-SUM($K572:P572),('RFM input'!$K$258-'RFM input'!$K$312)/A36taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:L573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:M573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:N573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:O573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E573),('RFM input'!$L$258-'RFM input'!$L$312)-SUM($L573:P573),('RFM input'!$L$258-'RFM input'!$L$312)/A36taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A36taxstdlife+$E574),('RFM input'!$M$258-'RFM input'!$M$312)-SUM($M574:M574),('RFM input'!$M$258-'RFM input'!$M$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E574),('RFM input'!$M$258-'RFM input'!$M$312)-SUM($M574:N574),('RFM input'!$M$258-'RFM input'!$M$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E574),('RFM input'!$M$258-'RFM input'!$M$312)-SUM($M574:O574),('RFM input'!$M$258-'RFM input'!$M$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E574),('RFM input'!$M$258-'RFM input'!$M$312)-SUM($M574:P574),('RFM input'!$M$258-'RFM input'!$M$312)/A36taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A36taxstdlife+$E575),('RFM input'!$N$258-'RFM input'!$N$312)-SUM($N575:N575),('RFM input'!$N$258-'RFM input'!$N$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E575),('RFM input'!$N$258-'RFM input'!$N$312)-SUM($N575:O575),('RFM input'!$N$258-'RFM input'!$N$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E575),('RFM input'!$N$258-'RFM input'!$N$312)-SUM($N575:P575),('RFM input'!$N$258-'RFM input'!$N$312)/A36taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A36taxstdlife+$E576),('RFM input'!$O$258-'RFM input'!$O$312)-SUM($O576:O576),('RFM input'!$O$258-'RFM input'!$O$312)/A36taxstdlife))","v":0},{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E576),('RFM input'!$O$258-'RFM input'!$O$312)-SUM($O576:P576),('RFM input'!$O$258-'RFM input'!$O$312)/A36taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A36taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A36taxstdlife+$E577),('RFM input'!$P$258-'RFM input'!$P$312)-SUM($P577:P577),('RFM input'!$P$258-'RFM input'!$P$312)/A36taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset36","v":0},null,null,null,null,{"$f":"-SUM(H567:H578)","v":0},{"$f":"-SUM(I567:I578)","v":0},{"$f":"IF(COUNT($H579:I579)>='RFM input'!$AA$7,0, -SUM(J567:J578))","v":0},{"$f":"IF(COUNT($H579:J579)>='RFM input'!$AA$7,0, -SUM(K567:K578))","v":0},{"$f":"IF(COUNT($H579:K579)>='RFM input'!$AA$7,0, -SUM(L567:L578))","v":0},{"$f":"IF(COUNT($H579:L579)>='RFM input'!$AA$7,0, -SUM(M567:M578))","v":0},{"$f":"IF(COUNT($H579:M579)>='RFM input'!$AA$7,0, -SUM(N567:N578))","v":0},{"$f":"IF(COUNT($H579:N579)>='RFM input'!$AA$7,0, -SUM(O567:O578))","v":0},{"$f":"IF(COUNT($H579:O579)>='RFM input'!$AA$7,0, -SUM(P567:P578))","v":0},{"$f":"IF(COUNT($H579:P579)>='RFM input'!$AA$7,0, -SUM(Q567:Q578))","v":0}]
[null,{"$f":"Asset37","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A37taxremlife,A37taxvalue-SUM($F580:F580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(I$3>A37taxremlife,A37taxvalue-SUM($F580:H580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(J$3>A37taxremlife,A37taxvalue-SUM($F580:I580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(K$3>A37taxremlife,A37taxvalue-SUM($F580:J580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(L$3>A37taxremlife,A37taxvalue-SUM($F580:K580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(M$3>A37taxremlife,A37taxvalue-SUM($F580:L580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(N$3>A37taxremlife,A37taxvalue-SUM($F580:M580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(O$3>A37taxremlife,A37taxvalue-SUM($F580:N580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(P$3>A37taxremlife,A37taxvalue-SUM($F580:O580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0},{"$f":"IF(Q$3>A37taxremlife,A37taxvalue-SUM($F580:P580),IF(A37taxremlife=\"N/A\",\"n/a\",A37taxvalue/A37taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:H582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:I582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:J582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:K582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:L582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:M582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:N582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:O582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E582),('RFM input'!$H$259-'RFM input'!$H$313)-SUM($H582:P582),('RFM input'!$H$259-'RFM input'!$H$313)/A37taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:I583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:J583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:K583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:L583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:M583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:N583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:O583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E583),('RFM input'!$I$259-'RFM input'!$I$313)-SUM($I583:P583),('RFM input'!$I$259-'RFM input'!$I$313)/A37taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:J584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:K584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:L584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:M584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:N584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:O584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E584),('RFM input'!$J$259-'RFM input'!$J$313)-SUM($J584:P584),('RFM input'!$J$259-'RFM input'!$J$313)/A37taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:K585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:L585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:M585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:N585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:O585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E585),('RFM input'!$K$259-'RFM input'!$K$313)-SUM($K585:P585),('RFM input'!$K$259-'RFM input'!$K$313)/A37taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:L586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:M586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:N586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:O586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E586),('RFM input'!$L$259-'RFM input'!$L$313)-SUM($L586:P586),('RFM input'!$L$259-'RFM input'!$L$313)/A37taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A37taxstdlife+$E587),('RFM input'!$M$259-'RFM input'!$M$313)-SUM($M587:M587),('RFM input'!$M$259-'RFM input'!$M$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E587),('RFM input'!$M$259-'RFM input'!$M$313)-SUM($M587:N587),('RFM input'!$M$259-'RFM input'!$M$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E587),('RFM input'!$M$259-'RFM input'!$M$313)-SUM($M587:O587),('RFM input'!$M$259-'RFM input'!$M$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E587),('RFM input'!$M$259-'RFM input'!$M$313)-SUM($M587:P587),('RFM input'!$M$259-'RFM input'!$M$313)/A37taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A37taxstdlife+$E588),('RFM input'!$N$259-'RFM input'!$N$313)-SUM($N588:N588),('RFM input'!$N$259-'RFM input'!$N$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E588),('RFM input'!$N$259-'RFM input'!$N$313)-SUM($N588:O588),('RFM input'!$N$259-'RFM input'!$N$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E588),('RFM input'!$N$259-'RFM input'!$N$313)-SUM($N588:P588),('RFM input'!$N$259-'RFM input'!$N$313)/A37taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A37taxstdlife+$E589),('RFM input'!$O$259-'RFM input'!$O$313)-SUM($O589:O589),('RFM input'!$O$259-'RFM input'!$O$313)/A37taxstdlife))","v":0},{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E589),('RFM input'!$O$259-'RFM input'!$O$313)-SUM($O589:P589),('RFM input'!$O$259-'RFM input'!$O$313)/A37taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A37taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A37taxstdlife+$E590),('RFM input'!$P$259-'RFM input'!$P$313)-SUM($P590:P590),('RFM input'!$P$259-'RFM input'!$P$313)/A37taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset37","v":0},null,null,null,null,{"$f":"-SUM(H580:H591)","v":0},{"$f":"-SUM(I580:I591)","v":0},{"$f":"IF(COUNT($H592:I592)>='RFM input'!$AA$7,0, -SUM(J580:J591))","v":0},{"$f":"IF(COUNT($H592:J592)>='RFM input'!$AA$7,0, -SUM(K580:K591))","v":0},{"$f":"IF(COUNT($H592:K592)>='RFM input'!$AA$7,0, -SUM(L580:L591))","v":0},{"$f":"IF(COUNT($H592:L592)>='RFM input'!$AA$7,0, -SUM(M580:M591))","v":0},{"$f":"IF(COUNT($H592:M592)>='RFM input'!$AA$7,0, -SUM(N580:N591))","v":0},{"$f":"IF(COUNT($H592:N592)>='RFM input'!$AA$7,0, -SUM(O580:O591))","v":0},{"$f":"IF(COUNT($H592:O592)>='RFM input'!$AA$7,0, -SUM(P580:P591))","v":0},{"$f":"IF(COUNT($H592:P592)>='RFM input'!$AA$7,0, -SUM(Q580:Q591))","v":0}]
[null,{"$f":"Asset38","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A38taxremlife,A38taxvalue-SUM($F593:F593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(I$3>A38taxremlife,A38taxvalue-SUM($F593:H593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(J$3>A38taxremlife,A38taxvalue-SUM($F593:I593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(K$3>A38taxremlife,A38taxvalue-SUM($F593:J593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(L$3>A38taxremlife,A38taxvalue-SUM($F593:K593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(M$3>A38taxremlife,A38taxvalue-SUM($F593:L593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(N$3>A38taxremlife,A38taxvalue-SUM($F593:M593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(O$3>A38taxremlife,A38taxvalue-SUM($F593:N593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(P$3>A38taxremlife,A38taxvalue-SUM($F593:O593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0},{"$f":"IF(Q$3>A38taxremlife,A38taxvalue-SUM($F593:P593),IF(A38taxremlife=\"N/A\",\"n/a\",A38taxvalue/A38taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:H595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:I595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:J595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:K595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:L595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:M595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:N595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:O595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E595),('RFM input'!$H$260-'RFM input'!$H$314)-SUM($H595:P595),('RFM input'!$H$260-'RFM input'!$H$314)/A38taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:I596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:J596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:K596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:L596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:M596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:N596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:O596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E596),('RFM input'!$I$260-'RFM input'!$I$314)-SUM($I596:P596),('RFM input'!$I$260-'RFM input'!$I$314)/A38taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:J597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:K597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:L597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:M597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:N597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:O597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E597),('RFM input'!$J$260-'RFM input'!$J$314)-SUM($J597:P597),('RFM input'!$J$260-'RFM input'!$J$314)/A38taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:K598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:L598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:M598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:N598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:O598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E598),('RFM input'!$K$260-'RFM input'!$K$314)-SUM($K598:P598),('RFM input'!$K$260-'RFM input'!$K$314)/A38taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:L599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:M599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:N599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:O599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E599),('RFM input'!$L$260-'RFM input'!$L$314)-SUM($L599:P599),('RFM input'!$L$260-'RFM input'!$L$314)/A38taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A38taxstdlife+$E600),('RFM input'!$M$260-'RFM input'!$M$314)-SUM($M600:M600),('RFM input'!$M$260-'RFM input'!$M$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E600),('RFM input'!$M$260-'RFM input'!$M$314)-SUM($M600:N600),('RFM input'!$M$260-'RFM input'!$M$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E600),('RFM input'!$M$260-'RFM input'!$M$314)-SUM($M600:O600),('RFM input'!$M$260-'RFM input'!$M$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E600),('RFM input'!$M$260-'RFM input'!$M$314)-SUM($M600:P600),('RFM input'!$M$260-'RFM input'!$M$314)/A38taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A38taxstdlife+$E601),('RFM input'!$N$260-'RFM input'!$N$314)-SUM($N601:N601),('RFM input'!$N$260-'RFM input'!$N$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E601),('RFM input'!$N$260-'RFM input'!$N$314)-SUM($N601:O601),('RFM input'!$N$260-'RFM input'!$N$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E601),('RFM input'!$N$260-'RFM input'!$N$314)-SUM($N601:P601),('RFM input'!$N$260-'RFM input'!$N$314)/A38taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A38taxstdlife+$E602),('RFM input'!$O$260-'RFM input'!$O$314)-SUM($O602:O602),('RFM input'!$O$260-'RFM input'!$O$314)/A38taxstdlife))","v":0},{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E602),('RFM input'!$O$260-'RFM input'!$O$314)-SUM($O602:P602),('RFM input'!$O$260-'RFM input'!$O$314)/A38taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A38taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A38taxstdlife+$E603),('RFM input'!$P$260-'RFM input'!$P$314)-SUM($P603:P603),('RFM input'!$P$260-'RFM input'!$P$314)/A38taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset38","v":0},null,null,null,null,{"$f":"-SUM(H593:H604)","v":0},{"$f":"-SUM(I593:I604)","v":0},{"$f":"IF(COUNT($H605:I605)>='RFM input'!$AA$7,0, -SUM(J593:J604))","v":0},{"$f":"IF(COUNT($H605:J605)>='RFM input'!$AA$7,0, -SUM(K593:K604))","v":0},{"$f":"IF(COUNT($H605:K605)>='RFM input'!$AA$7,0, -SUM(L593:L604))","v":0},{"$f":"IF(COUNT($H605:L605)>='RFM input'!$AA$7,0, -SUM(M593:M604))","v":0},{"$f":"IF(COUNT($H605:M605)>='RFM input'!$AA$7,0, -SUM(N593:N604))","v":0},{"$f":"IF(COUNT($H605:N605)>='RFM input'!$AA$7,0, -SUM(O593:O604))","v":0},{"$f":"IF(COUNT($H605:O605)>='RFM input'!$AA$7,0, -SUM(P593:P604))","v":0},{"$f":"IF(COUNT($H605:P605)>='RFM input'!$AA$7,0, -SUM(Q593:Q604))","v":0}]
[null,{"$f":"Asset39","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A39taxremlife,A39taxvalue-SUM($F606:F606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(I$3>A39taxremlife,A39taxvalue-SUM($F606:H606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(J$3>A39taxremlife,A39taxvalue-SUM($F606:I606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(K$3>A39taxremlife,A39taxvalue-SUM($F606:J606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(L$3>A39taxremlife,A39taxvalue-SUM($F606:K606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(M$3>A39taxremlife,A39taxvalue-SUM($F606:L606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(N$3>A39taxremlife,A39taxvalue-SUM($F606:M606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(O$3>A39taxremlife,A39taxvalue-SUM($F606:N606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(P$3>A39taxremlife,A39taxvalue-SUM($F606:O606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0},{"$f":"IF(Q$3>A39taxremlife,A39taxvalue-SUM($F606:P606),IF(A39taxremlife=\"N/A\",\"n/a\",A39taxvalue/A39taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:H608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:I608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:J608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:K608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:L608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:M608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:N608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:O608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E608),('RFM input'!$H$261-'RFM input'!$H$315)-SUM($H608:P608),('RFM input'!$H$261-'RFM input'!$H$315)/A39taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:I609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:J609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:K609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:L609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:M609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:N609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:O609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E609),('RFM input'!$I$261-'RFM input'!$I$315)-SUM($I609:P609),('RFM input'!$I$261-'RFM input'!$I$315)/A39taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:J610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:K610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:L610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:M610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:N610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:O610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E610),('RFM input'!$J$261-'RFM input'!$J$315)-SUM($J610:P610),('RFM input'!$J$261-'RFM input'!$J$315)/A39taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:K611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:L611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:M611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:N611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:O611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E611),('RFM input'!$K$261-'RFM input'!$K$315)-SUM($K611:P611),('RFM input'!$K$261-'RFM input'!$K$315)/A39taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:L612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:M612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:N612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:O612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E612),('RFM input'!$L$261-'RFM input'!$L$315)-SUM($L612:P612),('RFM input'!$L$261-'RFM input'!$L$315)/A39taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A39taxstdlife+$E613),('RFM input'!$M$261-'RFM input'!$M$315)-SUM($M613:M613),('RFM input'!$M$261-'RFM input'!$M$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E613),('RFM input'!$M$261-'RFM input'!$M$315)-SUM($M613:N613),('RFM input'!$M$261-'RFM input'!$M$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E613),('RFM input'!$M$261-'RFM input'!$M$315)-SUM($M613:O613),('RFM input'!$M$261-'RFM input'!$M$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E613),('RFM input'!$M$261-'RFM input'!$M$315)-SUM($M613:P613),('RFM input'!$M$261-'RFM input'!$M$315)/A39taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A39taxstdlife+$E614),('RFM input'!$N$261-'RFM input'!$N$315)-SUM($N614:N614),('RFM input'!$N$261-'RFM input'!$N$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E614),('RFM input'!$N$261-'RFM input'!$N$315)-SUM($N614:O614),('RFM input'!$N$261-'RFM input'!$N$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E614),('RFM input'!$N$261-'RFM input'!$N$315)-SUM($N614:P614),('RFM input'!$N$261-'RFM input'!$N$315)/A39taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A39taxstdlife+$E615),('RFM input'!$O$261-'RFM input'!$O$315)-SUM($O615:O615),('RFM input'!$O$261-'RFM input'!$O$315)/A39taxstdlife))","v":0},{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E615),('RFM input'!$O$261-'RFM input'!$O$315)-SUM($O615:P615),('RFM input'!$O$261-'RFM input'!$O$315)/A39taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A39taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A39taxstdlife+$E616),('RFM input'!$P$261-'RFM input'!$P$315)-SUM($P616:P616),('RFM input'!$P$261-'RFM input'!$P$315)/A39taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset39","v":0},null,null,null,null,{"$f":"-SUM(H606:H617)","v":0},{"$f":"-SUM(I606:I617)","v":0},{"$f":"IF(COUNT($H618:I618)>='RFM input'!$AA$7,0, -SUM(J606:J617))","v":0},{"$f":"IF(COUNT($H618:J618)>='RFM input'!$AA$7,0, -SUM(K606:K617))","v":0},{"$f":"IF(COUNT($H618:K618)>='RFM input'!$AA$7,0, -SUM(L606:L617))","v":0},{"$f":"IF(COUNT($H618:L618)>='RFM input'!$AA$7,0, -SUM(M606:M617))","v":0},{"$f":"IF(COUNT($H618:M618)>='RFM input'!$AA$7,0, -SUM(N606:N617))","v":0},{"$f":"IF(COUNT($H618:N618)>='RFM input'!$AA$7,0, -SUM(O606:O617))","v":0},{"$f":"IF(COUNT($H618:O618)>='RFM input'!$AA$7,0, -SUM(P606:P617))","v":0},{"$f":"IF(COUNT($H618:P618)>='RFM input'!$AA$7,0, -SUM(Q606:Q617))","v":0}]
[null,{"$f":"Asset40","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A40taxremlife,A40taxvalue-SUM($F619:F619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(I$3>A40taxremlife,A40taxvalue-SUM($F619:H619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(J$3>A40taxremlife,A40taxvalue-SUM($F619:I619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(K$3>A40taxremlife,A40taxvalue-SUM($F619:J619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(L$3>A40taxremlife,A40taxvalue-SUM($F619:K619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(M$3>A40taxremlife,A40taxvalue-SUM($F619:L619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(N$3>A40taxremlife,A40taxvalue-SUM($F619:M619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(O$3>A40taxremlife,A40taxvalue-SUM($F619:N619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(P$3>A40taxremlife,A40taxvalue-SUM($F619:O619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0},{"$f":"IF(Q$3>A40taxremlife,A40taxvalue-SUM($F619:P619),IF(A40taxremlife=\"N/A\",\"n/a\",A40taxvalue/A40taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:H621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:I621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:J621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:K621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:L621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:M621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:N621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:O621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E621),('RFM input'!$H$262-'RFM input'!$H$316)-SUM($H621:P621),('RFM input'!$H$262-'RFM input'!$H$316)/A40taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:I622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:J622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:K622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:L622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:M622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:N622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:O622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E622),('RFM input'!$I$262-'RFM input'!$I$316)-SUM($I622:P622),('RFM input'!$I$262-'RFM input'!$I$316)/A40taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:J623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:K623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:L623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:M623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:N623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:O623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E623),('RFM input'!$J$262-'RFM input'!$J$316)-SUM($J623:P623),('RFM input'!$J$262-'RFM input'!$J$316)/A40taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:K624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:L624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:M624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:N624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:O624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E624),('RFM input'!$K$262-'RFM input'!$K$316)-SUM($K624:P624),('RFM input'!$K$262-'RFM input'!$K$316)/A40taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:L625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:M625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:N625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:O625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E625),('RFM input'!$L$262-'RFM input'!$L$316)-SUM($L625:P625),('RFM input'!$L$262-'RFM input'!$L$316)/A40taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A40taxstdlife+$E626),('RFM input'!$M$262-'RFM input'!$M$316)-SUM($M626:M626),('RFM input'!$M$262-'RFM input'!$M$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E626),('RFM input'!$M$262-'RFM input'!$M$316)-SUM($M626:N626),('RFM input'!$M$262-'RFM input'!$M$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E626),('RFM input'!$M$262-'RFM input'!$M$316)-SUM($M626:O626),('RFM input'!$M$262-'RFM input'!$M$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E626),('RFM input'!$M$262-'RFM input'!$M$316)-SUM($M626:P626),('RFM input'!$M$262-'RFM input'!$M$316)/A40taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A40taxstdlife+$E627),('RFM input'!$N$262-'RFM input'!$N$316)-SUM($N627:N627),('RFM input'!$N$262-'RFM input'!$N$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E627),('RFM input'!$N$262-'RFM input'!$N$316)-SUM($N627:O627),('RFM input'!$N$262-'RFM input'!$N$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E627),('RFM input'!$N$262-'RFM input'!$N$316)-SUM($N627:P627),('RFM input'!$N$262-'RFM input'!$N$316)/A40taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A40taxstdlife+$E628),('RFM input'!$O$262-'RFM input'!$O$316)-SUM($O628:O628),('RFM input'!$O$262-'RFM input'!$O$316)/A40taxstdlife))","v":0},{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E628),('RFM input'!$O$262-'RFM input'!$O$316)-SUM($O628:P628),('RFM input'!$O$262-'RFM input'!$O$316)/A40taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A40taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A40taxstdlife+$E629),('RFM input'!$P$262-'RFM input'!$P$316)-SUM($P629:P629),('RFM input'!$P$262-'RFM input'!$P$316)/A40taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset40","v":0},null,null,null,null,{"$f":"-SUM(H619:H630)","v":0},{"$f":"-SUM(I619:I630)","v":0},{"$f":"IF(COUNT($H631:I631)>='RFM input'!$AA$7,0, -SUM(J619:J630))","v":0},{"$f":"IF(COUNT($H631:J631)>='RFM input'!$AA$7,0, -SUM(K619:K630))","v":0},{"$f":"IF(COUNT($H631:K631)>='RFM input'!$AA$7,0, -SUM(L619:L630))","v":0},{"$f":"IF(COUNT($H631:L631)>='RFM input'!$AA$7,0, -SUM(M619:M630))","v":0},{"$f":"IF(COUNT($H631:M631)>='RFM input'!$AA$7,0, -SUM(N619:N630))","v":0},{"$f":"IF(COUNT($H631:N631)>='RFM input'!$AA$7,0, -SUM(O619:O630))","v":0},{"$f":"IF(COUNT($H631:O631)>='RFM input'!$AA$7,0, -SUM(P619:P630))","v":0},{"$f":"IF(COUNT($H631:P631)>='RFM input'!$AA$7,0, -SUM(Q619:Q630))","v":0}]
[null,{"$f":"Asset41","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A41taxremlife,A41taxvalue-SUM($F632:F632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(I$3>A41taxremlife,A41taxvalue-SUM($F632:H632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(J$3>A41taxremlife,A41taxvalue-SUM($F632:I632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(K$3>A41taxremlife,A41taxvalue-SUM($F632:J632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(L$3>A41taxremlife,A41taxvalue-SUM($F632:K632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(M$3>A41taxremlife,A41taxvalue-SUM($F632:L632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(N$3>A41taxremlife,A41taxvalue-SUM($F632:M632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(O$3>A41taxremlife,A41taxvalue-SUM($F632:N632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(P$3>A41taxremlife,A41taxvalue-SUM($F632:O632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0},{"$f":"IF(Q$3>A41taxremlife,A41taxvalue-SUM($F632:P632),IF(A41taxremlife=\"N/A\",\"n/a\",A41taxvalue/A41taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:H634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:I634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:J634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:K634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:L634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:M634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:N634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:O634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E634),('RFM input'!$H$263-'RFM input'!$H$317)-SUM($H634:P634),('RFM input'!$H$263-'RFM input'!$H$317)/A41taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:I635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:J635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:K635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:L635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:M635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:N635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:O635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E635),('RFM input'!$I$263-'RFM input'!$I$317)-SUM($I635:P635),('RFM input'!$I$263-'RFM input'!$I$317)/A41taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:J636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:K636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:L636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:M636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:N636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:O636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E636),('RFM input'!$J$263-'RFM input'!$J$317)-SUM($J636:P636),('RFM input'!$J$263-'RFM input'!$J$317)/A41taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:K637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:L637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:M637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:N637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:O637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E637),('RFM input'!$K$263-'RFM input'!$K$317)-SUM($K637:P637),('RFM input'!$K$263-'RFM input'!$K$317)/A41taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:L638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:M638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:N638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:O638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E638),('RFM input'!$L$263-'RFM input'!$L$317)-SUM($L638:P638),('RFM input'!$L$263-'RFM input'!$L$317)/A41taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A41taxstdlife+$E639),('RFM input'!$M$263-'RFM input'!$M$317)-SUM($M639:M639),('RFM input'!$M$263-'RFM input'!$M$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E639),('RFM input'!$M$263-'RFM input'!$M$317)-SUM($M639:N639),('RFM input'!$M$263-'RFM input'!$M$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E639),('RFM input'!$M$263-'RFM input'!$M$317)-SUM($M639:O639),('RFM input'!$M$263-'RFM input'!$M$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E639),('RFM input'!$M$263-'RFM input'!$M$317)-SUM($M639:P639),('RFM input'!$M$263-'RFM input'!$M$317)/A41taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A41taxstdlife+$E640),('RFM input'!$N$263-'RFM input'!$N$317)-SUM($N640:N640),('RFM input'!$N$263-'RFM input'!$N$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E640),('RFM input'!$N$263-'RFM input'!$N$317)-SUM($N640:O640),('RFM input'!$N$263-'RFM input'!$N$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E640),('RFM input'!$N$263-'RFM input'!$N$317)-SUM($N640:P640),('RFM input'!$N$263-'RFM input'!$N$317)/A41taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A41taxstdlife+$E641),('RFM input'!$O$263-'RFM input'!$O$317)-SUM($O641:O641),('RFM input'!$O$263-'RFM input'!$O$317)/A41taxstdlife))","v":0},{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E641),('RFM input'!$O$263-'RFM input'!$O$317)-SUM($O641:P641),('RFM input'!$O$263-'RFM input'!$O$317)/A41taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A41taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A41taxstdlife+$E642),('RFM input'!$P$263-'RFM input'!$P$317)-SUM($P642:P642),('RFM input'!$P$263-'RFM input'!$P$317)/A41taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset41","v":0},null,null,null,null,{"$f":"-SUM(H632:H643)","v":0},{"$f":"-SUM(I632:I643)","v":0},{"$f":"IF(COUNT($H644:I644)>='RFM input'!$AA$7,0, -SUM(J632:J643))","v":0},{"$f":"IF(COUNT($H644:J644)>='RFM input'!$AA$7,0, -SUM(K632:K643))","v":0},{"$f":"IF(COUNT($H644:K644)>='RFM input'!$AA$7,0, -SUM(L632:L643))","v":0},{"$f":"IF(COUNT($H644:L644)>='RFM input'!$AA$7,0, -SUM(M632:M643))","v":0},{"$f":"IF(COUNT($H644:M644)>='RFM input'!$AA$7,0, -SUM(N632:N643))","v":0},{"$f":"IF(COUNT($H644:N644)>='RFM input'!$AA$7,0, -SUM(O632:O643))","v":0},{"$f":"IF(COUNT($H644:O644)>='RFM input'!$AA$7,0, -SUM(P632:P643))","v":0},{"$f":"IF(COUNT($H644:P644)>='RFM input'!$AA$7,0, -SUM(Q632:Q643))","v":0}]
[null,{"$f":"Asset42","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A42taxremlife,A42taxvalue-SUM($F645:F645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(I$3>A42taxremlife,A42taxvalue-SUM($F645:H645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(J$3>A42taxremlife,A42taxvalue-SUM($F645:I645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(K$3>A42taxremlife,A42taxvalue-SUM($F645:J645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(L$3>A42taxremlife,A42taxvalue-SUM($F645:K645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(M$3>A42taxremlife,A42taxvalue-SUM($F645:L645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(N$3>A42taxremlife,A42taxvalue-SUM($F645:M645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(O$3>A42taxremlife,A42taxvalue-SUM($F645:N645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(P$3>A42taxremlife,A42taxvalue-SUM($F645:O645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0},{"$f":"IF(Q$3>A42taxremlife,A42taxvalue-SUM($F645:P645),IF(A42taxremlife=\"N/A\",\"n/a\",A42taxvalue/A42taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:H647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:I647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:J647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:K647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:L647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:M647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:N647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:O647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E647),('RFM input'!$H$264-'RFM input'!$H$318)-SUM($H647:P647),('RFM input'!$H$264-'RFM input'!$H$318)/A42taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:I648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:J648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:K648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:L648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:M648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:N648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:O648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E648),('RFM input'!$I$264-'RFM input'!$I$318)-SUM($I648:P648),('RFM input'!$I$264-'RFM input'!$I$318)/A42taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:J649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:K649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:L649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:M649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:N649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:O649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E649),('RFM input'!$J$264-'RFM input'!$J$318)-SUM($J649:P649),('RFM input'!$J$264-'RFM input'!$J$318)/A42taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:K650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:L650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:M650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:N650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:O650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E650),('RFM input'!$K$264-'RFM input'!$K$318)-SUM($K650:P650),('RFM input'!$K$264-'RFM input'!$K$318)/A42taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:L651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:M651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:N651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:O651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E651),('RFM input'!$L$264-'RFM input'!$L$318)-SUM($L651:P651),('RFM input'!$L$264-'RFM input'!$L$318)/A42taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A42taxstdlife+$E652),('RFM input'!$M$264-'RFM input'!$M$318)-SUM($M652:M652),('RFM input'!$M$264-'RFM input'!$M$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E652),('RFM input'!$M$264-'RFM input'!$M$318)-SUM($M652:N652),('RFM input'!$M$264-'RFM input'!$M$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E652),('RFM input'!$M$264-'RFM input'!$M$318)-SUM($M652:O652),('RFM input'!$M$264-'RFM input'!$M$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E652),('RFM input'!$M$264-'RFM input'!$M$318)-SUM($M652:P652),('RFM input'!$M$264-'RFM input'!$M$318)/A42taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A42taxstdlife+$E653),('RFM input'!$N$264-'RFM input'!$N$318)-SUM($N653:N653),('RFM input'!$N$264-'RFM input'!$N$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E653),('RFM input'!$N$264-'RFM input'!$N$318)-SUM($N653:O653),('RFM input'!$N$264-'RFM input'!$N$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E653),('RFM input'!$N$264-'RFM input'!$N$318)-SUM($N653:P653),('RFM input'!$N$264-'RFM input'!$N$318)/A42taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A42taxstdlife+$E654),('RFM input'!$O$264-'RFM input'!$O$318)-SUM($O654:O654),('RFM input'!$O$264-'RFM input'!$O$318)/A42taxstdlife))","v":0},{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E654),('RFM input'!$O$264-'RFM input'!$O$318)-SUM($O654:P654),('RFM input'!$O$264-'RFM input'!$O$318)/A42taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A42taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A42taxstdlife+$E655),('RFM input'!$P$264-'RFM input'!$P$318)-SUM($P655:P655),('RFM input'!$P$264-'RFM input'!$P$318)/A42taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset42","v":0},null,null,null,null,{"$f":"-SUM(H645:H656)","v":0},{"$f":"-SUM(I645:I656)","v":0},{"$f":"IF(COUNT($H657:I657)>='RFM input'!$AA$7,0, -SUM(J645:J656))","v":0},{"$f":"IF(COUNT($H657:J657)>='RFM input'!$AA$7,0, -SUM(K645:K656))","v":0},{"$f":"IF(COUNT($H657:K657)>='RFM input'!$AA$7,0, -SUM(L645:L656))","v":0},{"$f":"IF(COUNT($H657:L657)>='RFM input'!$AA$7,0, -SUM(M645:M656))","v":0},{"$f":"IF(COUNT($H657:M657)>='RFM input'!$AA$7,0, -SUM(N645:N656))","v":0},{"$f":"IF(COUNT($H657:N657)>='RFM input'!$AA$7,0, -SUM(O645:O656))","v":0},{"$f":"IF(COUNT($H657:O657)>='RFM input'!$AA$7,0, -SUM(P645:P656))","v":0},{"$f":"IF(COUNT($H657:P657)>='RFM input'!$AA$7,0, -SUM(Q645:Q656))","v":0}]
[null,{"$f":"Asset43","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A43taxremlife,A43taxvalue-SUM($F658:F658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(I$3>A43taxremlife,A43taxvalue-SUM($F658:H658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(J$3>A43taxremlife,A43taxvalue-SUM($F658:I658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(K$3>A43taxremlife,A43taxvalue-SUM($F658:J658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(L$3>A43taxremlife,A43taxvalue-SUM($F658:K658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(M$3>A43taxremlife,A43taxvalue-SUM($F658:L658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(N$3>A43taxremlife,A43taxvalue-SUM($F658:M658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(O$3>A43taxremlife,A43taxvalue-SUM($F658:N658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(P$3>A43taxremlife,A43taxvalue-SUM($F658:O658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0},{"$f":"IF(Q$3>A43taxremlife,A43taxvalue-SUM($F658:P658),IF(A43taxremlife=\"N/A\",\"n/a\",A43taxvalue/A43taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:H660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:I660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:J660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:K660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:L660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:M660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:N660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:O660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E660),('RFM input'!$H$265-'RFM input'!$H$319)-SUM($H660:P660),('RFM input'!$H$265-'RFM input'!$H$319)/A43taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:I661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:J661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:K661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:L661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:M661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:N661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:O661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E661),('RFM input'!$I$265-'RFM input'!$I$319)-SUM($I661:P661),('RFM input'!$I$265-'RFM input'!$I$319)/A43taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:J662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:K662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:L662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:M662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:N662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:O662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E662),('RFM input'!$J$265-'RFM input'!$J$319)-SUM($J662:P662),('RFM input'!$J$265-'RFM input'!$J$319)/A43taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:K663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:L663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:M663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:N663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:O663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E663),('RFM input'!$K$265-'RFM input'!$K$319)-SUM($K663:P663),('RFM input'!$K$265-'RFM input'!$K$319)/A43taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:L664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:M664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:N664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:O664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E664),('RFM input'!$L$265-'RFM input'!$L$319)-SUM($L664:P664),('RFM input'!$L$265-'RFM input'!$L$319)/A43taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A43taxstdlife+$E665),('RFM input'!$M$265-'RFM input'!$M$319)-SUM($M665:M665),('RFM input'!$M$265-'RFM input'!$M$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E665),('RFM input'!$M$265-'RFM input'!$M$319)-SUM($M665:N665),('RFM input'!$M$265-'RFM input'!$M$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E665),('RFM input'!$M$265-'RFM input'!$M$319)-SUM($M665:O665),('RFM input'!$M$265-'RFM input'!$M$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E665),('RFM input'!$M$265-'RFM input'!$M$319)-SUM($M665:P665),('RFM input'!$M$265-'RFM input'!$M$319)/A43taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A43taxstdlife+$E666),('RFM input'!$N$265-'RFM input'!$N$319)-SUM($N666:N666),('RFM input'!$N$265-'RFM input'!$N$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E666),('RFM input'!$N$265-'RFM input'!$N$319)-SUM($N666:O666),('RFM input'!$N$265-'RFM input'!$N$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E666),('RFM input'!$N$265-'RFM input'!$N$319)-SUM($N666:P666),('RFM input'!$N$265-'RFM input'!$N$319)/A43taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A43taxstdlife+$E667),('RFM input'!$O$265-'RFM input'!$O$319)-SUM($O667:O667),('RFM input'!$O$265-'RFM input'!$O$319)/A43taxstdlife))","v":0},{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E667),('RFM input'!$O$265-'RFM input'!$O$319)-SUM($O667:P667),('RFM input'!$O$265-'RFM input'!$O$319)/A43taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A43taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A43taxstdlife+$E668),('RFM input'!$P$265-'RFM input'!$P$319)-SUM($P668:P668),('RFM input'!$P$265-'RFM input'!$P$319)/A43taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset43","v":0},null,null,null,null,{"$f":"-SUM(H658:H669)","v":0},{"$f":"-SUM(I658:I669)","v":0},{"$f":"IF(COUNT($H670:I670)>='RFM input'!$AA$7,0, -SUM(J658:J669))","v":0},{"$f":"IF(COUNT($H670:J670)>='RFM input'!$AA$7,0, -SUM(K658:K669))","v":0},{"$f":"IF(COUNT($H670:K670)>='RFM input'!$AA$7,0, -SUM(L658:L669))","v":0},{"$f":"IF(COUNT($H670:L670)>='RFM input'!$AA$7,0, -SUM(M658:M669))","v":0},{"$f":"IF(COUNT($H670:M670)>='RFM input'!$AA$7,0, -SUM(N658:N669))","v":0},{"$f":"IF(COUNT($H670:N670)>='RFM input'!$AA$7,0, -SUM(O658:O669))","v":0},{"$f":"IF(COUNT($H670:O670)>='RFM input'!$AA$7,0, -SUM(P658:P669))","v":0},{"$f":"IF(COUNT($H670:P670)>='RFM input'!$AA$7,0, -SUM(Q658:Q669))","v":0}]
[null,{"$f":"Asset44","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A44taxremlife,A44taxvalue-SUM($F671:F671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(I$3>A44taxremlife,A44taxvalue-SUM($F671:H671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(J$3>A44taxremlife,A44taxvalue-SUM($F671:I671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(K$3>A44taxremlife,A44taxvalue-SUM($F671:J671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(L$3>A44taxremlife,A44taxvalue-SUM($F671:K671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(M$3>A44taxremlife,A44taxvalue-SUM($F671:L671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(N$3>A44taxremlife,A44taxvalue-SUM($F671:M671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(O$3>A44taxremlife,A44taxvalue-SUM($F671:N671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(P$3>A44taxremlife,A44taxvalue-SUM($F671:O671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0},{"$f":"IF(Q$3>A44taxremlife,A44taxvalue-SUM($F671:P671),IF(A44taxremlife=\"N/A\",\"n/a\",A44taxvalue/A44taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:H673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:I673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:J673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:K673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:L673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:M673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:N673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:O673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E673),('RFM input'!$H$266-'RFM input'!$H$320)-SUM($H673:P673),('RFM input'!$H$266-'RFM input'!$H$320)/A44taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:I674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:J674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:K674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:L674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:M674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:N674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:O674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E674),('RFM input'!$I$266-'RFM input'!$I$320)-SUM($I674:P674),('RFM input'!$I$266-'RFM input'!$I$320)/A44taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:J675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:K675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:L675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:M675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:N675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:O675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E675),('RFM input'!$J$266-'RFM input'!$J$320)-SUM($J675:P675),('RFM input'!$J$266-'RFM input'!$J$320)/A44taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:K676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:L676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:M676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:N676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:O676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E676),('RFM input'!$K$266-'RFM input'!$K$320)-SUM($K676:P676),('RFM input'!$K$266-'RFM input'!$K$320)/A44taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:L677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:M677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:N677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:O677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E677),('RFM input'!$L$266-'RFM input'!$L$320)-SUM($L677:P677),('RFM input'!$L$266-'RFM input'!$L$320)/A44taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A44taxstdlife+$E678),('RFM input'!$M$266-'RFM input'!$M$320)-SUM($M678:M678),('RFM input'!$M$266-'RFM input'!$M$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E678),('RFM input'!$M$266-'RFM input'!$M$320)-SUM($M678:N678),('RFM input'!$M$266-'RFM input'!$M$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E678),('RFM input'!$M$266-'RFM input'!$M$320)-SUM($M678:O678),('RFM input'!$M$266-'RFM input'!$M$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E678),('RFM input'!$M$266-'RFM input'!$M$320)-SUM($M678:P678),('RFM input'!$M$266-'RFM input'!$M$320)/A44taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A44taxstdlife+$E679),('RFM input'!$N$266-'RFM input'!$N$320)-SUM($N679:N679),('RFM input'!$N$266-'RFM input'!$N$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E679),('RFM input'!$N$266-'RFM input'!$N$320)-SUM($N679:O679),('RFM input'!$N$266-'RFM input'!$N$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E679),('RFM input'!$N$266-'RFM input'!$N$320)-SUM($N679:P679),('RFM input'!$N$266-'RFM input'!$N$320)/A44taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A44taxstdlife+$E680),('RFM input'!$O$266-'RFM input'!$O$320)-SUM($O680:O680),('RFM input'!$O$266-'RFM input'!$O$320)/A44taxstdlife))","v":0},{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E680),('RFM input'!$O$266-'RFM input'!$O$320)-SUM($O680:P680),('RFM input'!$O$266-'RFM input'!$O$320)/A44taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A44taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A44taxstdlife+$E681),('RFM input'!$P$266-'RFM input'!$P$320)-SUM($P681:P681),('RFM input'!$P$266-'RFM input'!$P$320)/A44taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset44","v":0},null,null,null,null,{"$f":"-SUM(H671:H682)","v":0},{"$f":"-SUM(I671:I682)","v":0},{"$f":"IF(COUNT($H683:I683)>='RFM input'!$AA$7,0, -SUM(J671:J682))","v":0},{"$f":"IF(COUNT($H683:J683)>='RFM input'!$AA$7,0, -SUM(K671:K682))","v":0},{"$f":"IF(COUNT($H683:K683)>='RFM input'!$AA$7,0, -SUM(L671:L682))","v":0},{"$f":"IF(COUNT($H683:L683)>='RFM input'!$AA$7,0, -SUM(M671:M682))","v":0},{"$f":"IF(COUNT($H683:M683)>='RFM input'!$AA$7,0, -SUM(N671:N682))","v":0},{"$f":"IF(COUNT($H683:N683)>='RFM input'!$AA$7,0, -SUM(O671:O682))","v":0},{"$f":"IF(COUNT($H683:O683)>='RFM input'!$AA$7,0, -SUM(P671:P682))","v":0},{"$f":"IF(COUNT($H683:P683)>='RFM input'!$AA$7,0, -SUM(Q671:Q682))","v":0}]
[null,{"$f":"Asset45","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A45taxremlife,A45taxvalue-SUM($F684:F684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(I$3>A45taxremlife,A45taxvalue-SUM($F684:H684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(J$3>A45taxremlife,A45taxvalue-SUM($F684:I684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(K$3>A45taxremlife,A45taxvalue-SUM($F684:J684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(L$3>A45taxremlife,A45taxvalue-SUM($F684:K684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(M$3>A45taxremlife,A45taxvalue-SUM($F684:L684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(N$3>A45taxremlife,A45taxvalue-SUM($F684:M684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(O$3>A45taxremlife,A45taxvalue-SUM($F684:N684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(P$3>A45taxremlife,A45taxvalue-SUM($F684:O684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0},{"$f":"IF(Q$3>A45taxremlife,A45taxvalue-SUM($F684:P684),IF(A45taxremlife=\"N/A\",\"n/a\",A45taxvalue/A45taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:H686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:I686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:J686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:K686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:L686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:M686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:N686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:O686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E686),('RFM input'!$H$267-'RFM input'!$H$321)-SUM($H686:P686),('RFM input'!$H$267-'RFM input'!$H$321)/A45taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:I687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:J687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:K687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:L687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:M687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:N687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:O687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E687),('RFM input'!$I$267-'RFM input'!$I$321)-SUM($I687:P687),('RFM input'!$I$267-'RFM input'!$I$321)/A45taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:J688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:K688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:L688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:M688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:N688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:O688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E688),('RFM input'!$J$267-'RFM input'!$J$321)-SUM($J688:P688),('RFM input'!$J$267-'RFM input'!$J$321)/A45taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:K689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:L689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:M689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:N689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:O689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E689),('RFM input'!$K$267-'RFM input'!$K$321)-SUM($K689:P689),('RFM input'!$K$267-'RFM input'!$K$321)/A45taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:L690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:M690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:N690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:O690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E690),('RFM input'!$L$267-'RFM input'!$L$321)-SUM($L690:P690),('RFM input'!$L$267-'RFM input'!$L$321)/A45taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A45taxstdlife+$E691),('RFM input'!$M$267-'RFM input'!$M$321)-SUM($M691:M691),('RFM input'!$M$267-'RFM input'!$M$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E691),('RFM input'!$M$267-'RFM input'!$M$321)-SUM($M691:N691),('RFM input'!$M$267-'RFM input'!$M$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E691),('RFM input'!$M$267-'RFM input'!$M$321)-SUM($M691:O691),('RFM input'!$M$267-'RFM input'!$M$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E691),('RFM input'!$M$267-'RFM input'!$M$321)-SUM($M691:P691),('RFM input'!$M$267-'RFM input'!$M$321)/A45taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A45taxstdlife+$E692),('RFM input'!$N$267-'RFM input'!$N$321)-SUM($N692:N692),('RFM input'!$N$267-'RFM input'!$N$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E692),('RFM input'!$N$267-'RFM input'!$N$321)-SUM($N692:O692),('RFM input'!$N$267-'RFM input'!$N$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E692),('RFM input'!$N$267-'RFM input'!$N$321)-SUM($N692:P692),('RFM input'!$N$267-'RFM input'!$N$321)/A45taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A45taxstdlife+$E693),('RFM input'!$O$267-'RFM input'!$O$321)-SUM($O693:O693),('RFM input'!$O$267-'RFM input'!$O$321)/A45taxstdlife))","v":0},{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E693),('RFM input'!$O$267-'RFM input'!$O$321)-SUM($O693:P693),('RFM input'!$O$267-'RFM input'!$O$321)/A45taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A45taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A45taxstdlife+$E694),('RFM input'!$P$267-'RFM input'!$P$321)-SUM($P694:P694),('RFM input'!$P$267-'RFM input'!$P$321)/A45taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset45","v":0},null,null,null,null,{"$f":"-SUM(H684:H695)","v":0},{"$f":"-SUM(I684:I695)","v":0},{"$f":"IF(COUNT($H696:I696)>='RFM input'!$AA$7,0, -SUM(J684:J695))","v":0},{"$f":"IF(COUNT($H696:J696)>='RFM input'!$AA$7,0, -SUM(K684:K695))","v":0},{"$f":"IF(COUNT($H696:K696)>='RFM input'!$AA$7,0, -SUM(L684:L695))","v":0},{"$f":"IF(COUNT($H696:L696)>='RFM input'!$AA$7,0, -SUM(M684:M695))","v":0},{"$f":"IF(COUNT($H696:M696)>='RFM input'!$AA$7,0, -SUM(N684:N695))","v":0},{"$f":"IF(COUNT($H696:N696)>='RFM input'!$AA$7,0, -SUM(O684:O695))","v":0},{"$f":"IF(COUNT($H696:O696)>='RFM input'!$AA$7,0, -SUM(P684:P695))","v":0},{"$f":"IF(COUNT($H696:P696)>='RFM input'!$AA$7,0, -SUM(Q684:Q695))","v":0}]
[null,{"$f":"Asset46","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A46taxremlife,A46taxvalue-SUM($F697:F697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(I$3>A46taxremlife,A46taxvalue-SUM($F697:H697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(J$3>A46taxremlife,A46taxvalue-SUM($F697:I697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(K$3>A46taxremlife,A46taxvalue-SUM($F697:J697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(L$3>A46taxremlife,A46taxvalue-SUM($F697:K697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(M$3>A46taxremlife,A46taxvalue-SUM($F697:L697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(N$3>A46taxremlife,A46taxvalue-SUM($F697:M697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(O$3>A46taxremlife,A46taxvalue-SUM($F697:N697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(P$3>A46taxremlife,A46taxvalue-SUM($F697:O697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0},{"$f":"IF(Q$3>A46taxremlife,A46taxvalue-SUM($F697:P697),IF(A46taxremlife=\"N/A\",\"n/a\",A46taxvalue/A46taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:H699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:I699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:J699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:K699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:L699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:M699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:N699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:O699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E699),('RFM input'!$H$268-'RFM input'!$H$322)-SUM($H699:P699),('RFM input'!$H$268-'RFM input'!$H$322)/A46taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:I700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:J700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:K700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:L700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:M700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:N700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:O700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E700),('RFM input'!$I$268-'RFM input'!$I$322)-SUM($I700:P700),('RFM input'!$I$268-'RFM input'!$I$322)/A46taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:J701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:K701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:L701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:M701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:N701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:O701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E701),('RFM input'!$J$268-'RFM input'!$J$322)-SUM($J701:P701),('RFM input'!$J$268-'RFM input'!$J$322)/A46taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:K702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:L702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:M702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:N702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:O702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E702),('RFM input'!$K$268-'RFM input'!$K$322)-SUM($K702:P702),('RFM input'!$K$268-'RFM input'!$K$322)/A46taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:L703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:M703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:N703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:O703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E703),('RFM input'!$L$268-'RFM input'!$L$322)-SUM($L703:P703),('RFM input'!$L$268-'RFM input'!$L$322)/A46taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A46taxstdlife+$E704),('RFM input'!$M$268-'RFM input'!$M$322)-SUM($M704:M704),('RFM input'!$M$268-'RFM input'!$M$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E704),('RFM input'!$M$268-'RFM input'!$M$322)-SUM($M704:N704),('RFM input'!$M$268-'RFM input'!$M$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E704),('RFM input'!$M$268-'RFM input'!$M$322)-SUM($M704:O704),('RFM input'!$M$268-'RFM input'!$M$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E704),('RFM input'!$M$268-'RFM input'!$M$322)-SUM($M704:P704),('RFM input'!$M$268-'RFM input'!$M$322)/A46taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A46taxstdlife+$E705),('RFM input'!$N$268-'RFM input'!$N$322)-SUM($N705:N705),('RFM input'!$N$268-'RFM input'!$N$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E705),('RFM input'!$N$268-'RFM input'!$N$322)-SUM($N705:O705),('RFM input'!$N$268-'RFM input'!$N$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E705),('RFM input'!$N$268-'RFM input'!$N$322)-SUM($N705:P705),('RFM input'!$N$268-'RFM input'!$N$322)/A46taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A46taxstdlife+$E706),('RFM input'!$O$268-'RFM input'!$O$322)-SUM($O706:O706),('RFM input'!$O$268-'RFM input'!$O$322)/A46taxstdlife))","v":0},{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E706),('RFM input'!$O$268-'RFM input'!$O$322)-SUM($O706:P706),('RFM input'!$O$268-'RFM input'!$O$322)/A46taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A46taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A46taxstdlife+$E707),('RFM input'!$P$268-'RFM input'!$P$322)-SUM($P707:P707),('RFM input'!$P$268-'RFM input'!$P$322)/A46taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset46","v":0},null,null,null,null,{"$f":"-SUM(H697:H708)","v":0},{"$f":"-SUM(I697:I708)","v":0},{"$f":"IF(COUNT($H709:I709)>='RFM input'!$AA$7,0, -SUM(J697:J708))","v":0},{"$f":"IF(COUNT($H709:J709)>='RFM input'!$AA$7,0, -SUM(K697:K708))","v":0},{"$f":"IF(COUNT($H709:K709)>='RFM input'!$AA$7,0, -SUM(L697:L708))","v":0},{"$f":"IF(COUNT($H709:L709)>='RFM input'!$AA$7,0, -SUM(M697:M708))","v":0},{"$f":"IF(COUNT($H709:M709)>='RFM input'!$AA$7,0, -SUM(N697:N708))","v":0},{"$f":"IF(COUNT($H709:N709)>='RFM input'!$AA$7,0, -SUM(O697:O708))","v":0},{"$f":"IF(COUNT($H709:O709)>='RFM input'!$AA$7,0, -SUM(P697:P708))","v":0},{"$f":"IF(COUNT($H709:P709)>='RFM input'!$AA$7,0, -SUM(Q697:Q708))","v":0}]
[null,{"$f":"Asset47","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A47taxremlife,A47taxvalue-SUM($F710:F710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(I$3>A47taxremlife,A47taxvalue-SUM($F710:H710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(J$3>A47taxremlife,A47taxvalue-SUM($F710:I710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(K$3>A47taxremlife,A47taxvalue-SUM($F710:J710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(L$3>A47taxremlife,A47taxvalue-SUM($F710:K710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(M$3>A47taxremlife,A47taxvalue-SUM($F710:L710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(N$3>A47taxremlife,A47taxvalue-SUM($F710:M710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(O$3>A47taxremlife,A47taxvalue-SUM($F710:N710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(P$3>A47taxremlife,A47taxvalue-SUM($F710:O710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0},{"$f":"IF(Q$3>A47taxremlife,A47taxvalue-SUM($F710:P710),IF(A47taxremlife=\"N/A\",\"n/a\",A47taxvalue/A47taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:H712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:I712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:J712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:K712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:L712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:M712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:N712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:O712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E712),('RFM input'!$H$269-'RFM input'!$H$323)-SUM($H712:P712),('RFM input'!$H$269-'RFM input'!$H$323)/A47taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:I713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:J713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:K713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:L713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:M713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:N713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:O713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E713),('RFM input'!$I$269-'RFM input'!$I$323)-SUM($I713:P713),('RFM input'!$I$269-'RFM input'!$I$323)/A47taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:J714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:K714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:L714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:M714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:N714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:O714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E714),('RFM input'!$J$269-'RFM input'!$J$323)-SUM($J714:P714),('RFM input'!$J$269-'RFM input'!$J$323)/A47taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:K715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:L715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:M715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:N715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:O715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E715),('RFM input'!$K$269-'RFM input'!$K$323)-SUM($K715:P715),('RFM input'!$K$269-'RFM input'!$K$323)/A47taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:L716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:M716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:N716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:O716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E716),('RFM input'!$L$269-'RFM input'!$L$323)-SUM($L716:P716),('RFM input'!$L$269-'RFM input'!$L$323)/A47taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A47taxstdlife+$E717),('RFM input'!$M$269-'RFM input'!$M$323)-SUM($M717:M717),('RFM input'!$M$269-'RFM input'!$M$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E717),('RFM input'!$M$269-'RFM input'!$M$323)-SUM($M717:N717),('RFM input'!$M$269-'RFM input'!$M$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E717),('RFM input'!$M$269-'RFM input'!$M$323)-SUM($M717:O717),('RFM input'!$M$269-'RFM input'!$M$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E717),('RFM input'!$M$269-'RFM input'!$M$323)-SUM($M717:P717),('RFM input'!$M$269-'RFM input'!$M$323)/A47taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A47taxstdlife+$E718),('RFM input'!$N$269-'RFM input'!$N$323)-SUM($N718:N718),('RFM input'!$N$269-'RFM input'!$N$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E718),('RFM input'!$N$269-'RFM input'!$N$323)-SUM($N718:O718),('RFM input'!$N$269-'RFM input'!$N$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E718),('RFM input'!$N$269-'RFM input'!$N$323)-SUM($N718:P718),('RFM input'!$N$269-'RFM input'!$N$323)/A47taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A47taxstdlife+$E719),('RFM input'!$O$269-'RFM input'!$O$323)-SUM($O719:O719),('RFM input'!$O$269-'RFM input'!$O$323)/A47taxstdlife))","v":0},{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E719),('RFM input'!$O$269-'RFM input'!$O$323)-SUM($O719:P719),('RFM input'!$O$269-'RFM input'!$O$323)/A47taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A47taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A47taxstdlife+$E720),('RFM input'!$P$269-'RFM input'!$P$323)-SUM($P720:P720),('RFM input'!$P$269-'RFM input'!$P$323)/A47taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset47","v":0},null,null,null,null,{"$f":"-SUM(H710:H721)","v":0},{"$f":"-SUM(I710:I721)","v":0},{"$f":"IF(COUNT($H722:I722)>='RFM input'!$AA$7,0, -SUM(J710:J721))","v":0},{"$f":"IF(COUNT($H722:J722)>='RFM input'!$AA$7,0, -SUM(K710:K721))","v":0},{"$f":"IF(COUNT($H722:K722)>='RFM input'!$AA$7,0, -SUM(L710:L721))","v":0},{"$f":"IF(COUNT($H722:L722)>='RFM input'!$AA$7,0, -SUM(M710:M721))","v":0},{"$f":"IF(COUNT($H722:M722)>='RFM input'!$AA$7,0, -SUM(N710:N721))","v":0},{"$f":"IF(COUNT($H722:N722)>='RFM input'!$AA$7,0, -SUM(O710:O721))","v":0},{"$f":"IF(COUNT($H722:O722)>='RFM input'!$AA$7,0, -SUM(P710:P721))","v":0},{"$f":"IF(COUNT($H722:P722)>='RFM input'!$AA$7,0, -SUM(Q710:Q721))","v":0}]
[null,{"$f":"Asset48","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A48taxremlife,A48taxvalue-SUM($F723:F723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(I$3>A48taxremlife,A48taxvalue-SUM($F723:H723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(J$3>A48taxremlife,A48taxvalue-SUM($F723:I723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(K$3>A48taxremlife,A48taxvalue-SUM($F723:J723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(L$3>A48taxremlife,A48taxvalue-SUM($F723:K723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(M$3>A48taxremlife,A48taxvalue-SUM($F723:L723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(N$3>A48taxremlife,A48taxvalue-SUM($F723:M723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(O$3>A48taxremlife,A48taxvalue-SUM($F723:N723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(P$3>A48taxremlife,A48taxvalue-SUM($F723:O723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0},{"$f":"IF(Q$3>A48taxremlife,A48taxvalue-SUM($F723:P723),IF(A48taxremlife=\"N/A\",\"n/a\",A48taxvalue/A48taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:H725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:I725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:J725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:K725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:L725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:M725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:N725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:O725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E725),('RFM input'!$H$270-'RFM input'!$H$324)-SUM($H725:P725),('RFM input'!$H$270-'RFM input'!$H$324)/A48taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:I726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:J726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:K726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:L726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:M726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:N726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:O726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E726),('RFM input'!$I$270-'RFM input'!$I$324)-SUM($I726:P726),('RFM input'!$I$270-'RFM input'!$I$324)/A48taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:J727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:K727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:L727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:M727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:N727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:O727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E727),('RFM input'!$J$270-'RFM input'!$J$324)-SUM($J727:P727),('RFM input'!$J$270-'RFM input'!$J$324)/A48taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:K728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:L728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:M728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:N728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:O728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E728),('RFM input'!$K$270-'RFM input'!$K$324)-SUM($K728:P728),('RFM input'!$K$270-'RFM input'!$K$324)/A48taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:L729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:M729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:N729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:O729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E729),('RFM input'!$L$270-'RFM input'!$L$324)-SUM($L729:P729),('RFM input'!$L$270-'RFM input'!$L$324)/A48taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A48taxstdlife+$E730),('RFM input'!$M$270-'RFM input'!$M$324)-SUM($M730:M730),('RFM input'!$M$270-'RFM input'!$M$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E730),('RFM input'!$M$270-'RFM input'!$M$324)-SUM($M730:N730),('RFM input'!$M$270-'RFM input'!$M$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E730),('RFM input'!$M$270-'RFM input'!$M$324)-SUM($M730:O730),('RFM input'!$M$270-'RFM input'!$M$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E730),('RFM input'!$M$270-'RFM input'!$M$324)-SUM($M730:P730),('RFM input'!$M$270-'RFM input'!$M$324)/A48taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A48taxstdlife+$E731),('RFM input'!$N$270-'RFM input'!$N$324)-SUM($N731:N731),('RFM input'!$N$270-'RFM input'!$N$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E731),('RFM input'!$N$270-'RFM input'!$N$324)-SUM($N731:O731),('RFM input'!$N$270-'RFM input'!$N$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E731),('RFM input'!$N$270-'RFM input'!$N$324)-SUM($N731:P731),('RFM input'!$N$270-'RFM input'!$N$324)/A48taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A48taxstdlife+$E732),('RFM input'!$O$270-'RFM input'!$O$324)-SUM($O732:O732),('RFM input'!$O$270-'RFM input'!$O$324)/A48taxstdlife))","v":0},{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E732),('RFM input'!$O$270-'RFM input'!$O$324)-SUM($O732:P732),('RFM input'!$O$270-'RFM input'!$O$324)/A48taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A48taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A48taxstdlife+$E733),('RFM input'!$P$270-'RFM input'!$P$324)-SUM($P733:P733),('RFM input'!$P$270-'RFM input'!$P$324)/A48taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset48","v":0},null,null,null,null,{"$f":"-SUM(H723:H734)","v":0},{"$f":"-SUM(I723:I734)","v":0},{"$f":"IF(COUNT($H735:I735)>='RFM input'!$AA$7,0, -SUM(J723:J734))","v":0},{"$f":"IF(COUNT($H735:J735)>='RFM input'!$AA$7,0, -SUM(K723:K734))","v":0},{"$f":"IF(COUNT($H735:K735)>='RFM input'!$AA$7,0, -SUM(L723:L734))","v":0},{"$f":"IF(COUNT($H735:L735)>='RFM input'!$AA$7,0, -SUM(M723:M734))","v":0},{"$f":"IF(COUNT($H735:M735)>='RFM input'!$AA$7,0, -SUM(N723:N734))","v":0},{"$f":"IF(COUNT($H735:N735)>='RFM input'!$AA$7,0, -SUM(O723:O734))","v":0},{"$f":"IF(COUNT($H735:O735)>='RFM input'!$AA$7,0, -SUM(P723:P734))","v":0},{"$f":"IF(COUNT($H735:P735)>='RFM input'!$AA$7,0, -SUM(Q723:Q734))","v":0}]
[null,{"$f":"Asset49","v":0},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A49taxremlife,A49taxvalue-SUM($F736:F736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(I$3>A49taxremlife,A49taxvalue-SUM($F736:H736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(J$3>A49taxremlife,A49taxvalue-SUM($F736:I736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(K$3>A49taxremlife,A49taxvalue-SUM($F736:J736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(L$3>A49taxremlife,A49taxvalue-SUM($F736:K736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(M$3>A49taxremlife,A49taxvalue-SUM($F736:L736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(N$3>A49taxremlife,A49taxvalue-SUM($F736:M736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(O$3>A49taxremlife,A49taxvalue-SUM($F736:N736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(P$3>A49taxremlife,A49taxvalue-SUM($F736:O736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0},{"$f":"IF(Q$3>A49taxremlife,A49taxvalue-SUM($F736:P736),IF(A49taxremlife=\"N/A\",\"n/a\",A49taxvalue/A49taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:H738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:I738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:J738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:K738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:L738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:M738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:N738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:O738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E738),('RFM input'!$H$271-'RFM input'!$H$325)-SUM($H738:P738),('RFM input'!$H$271-'RFM input'!$H$325)/A49taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:I739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:J739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:K739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:L739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:M739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:N739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:O739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E739),('RFM input'!$I$271-'RFM input'!$I$325)-SUM($I739:P739),('RFM input'!$I$271-'RFM input'!$I$325)/A49taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:J740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:K740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:L740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:M740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:N740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:O740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E740),('RFM input'!$J$271-'RFM input'!$J$325)-SUM($J740:P740),('RFM input'!$J$271-'RFM input'!$J$325)/A49taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:K741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:L741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:M741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:N741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:O741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E741),('RFM input'!$K$271-'RFM input'!$K$325)-SUM($K741:P741),('RFM input'!$K$271-'RFM input'!$K$325)/A49taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:L742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:M742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:N742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:O742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E742),('RFM input'!$L$271-'RFM input'!$L$325)-SUM($L742:P742),('RFM input'!$L$271-'RFM input'!$L$325)/A49taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A49taxstdlife+$E743),('RFM input'!$M$271-'RFM input'!$M$325)-SUM($M743:M743),('RFM input'!$M$271-'RFM input'!$M$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E743),('RFM input'!$M$271-'RFM input'!$M$325)-SUM($M743:N743),('RFM input'!$M$271-'RFM input'!$M$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E743),('RFM input'!$M$271-'RFM input'!$M$325)-SUM($M743:O743),('RFM input'!$M$271-'RFM input'!$M$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E743),('RFM input'!$M$271-'RFM input'!$M$325)-SUM($M743:P743),('RFM input'!$M$271-'RFM input'!$M$325)/A49taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A49taxstdlife+$E744),('RFM input'!$N$271-'RFM input'!$N$325)-SUM($N744:N744),('RFM input'!$N$271-'RFM input'!$N$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E744),('RFM input'!$N$271-'RFM input'!$N$325)-SUM($N744:O744),('RFM input'!$N$271-'RFM input'!$N$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E744),('RFM input'!$N$271-'RFM input'!$N$325)-SUM($N744:P744),('RFM input'!$N$271-'RFM input'!$N$325)/A49taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A49taxstdlife+$E745),('RFM input'!$O$271-'RFM input'!$O$325)-SUM($O745:O745),('RFM input'!$O$271-'RFM input'!$O$325)/A49taxstdlife))","v":0},{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E745),('RFM input'!$O$271-'RFM input'!$O$325)-SUM($O745:P745),('RFM input'!$O$271-'RFM input'!$O$325)/A49taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A49taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A49taxstdlife+$E746),('RFM input'!$P$271-'RFM input'!$P$325)-SUM($P746:P746),('RFM input'!$P$271-'RFM input'!$P$325)/A49taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset49","v":0},null,null,null,null,{"$f":"-SUM(H736:H747)","v":0},{"$f":"-SUM(I736:I747)","v":0},{"$f":"IF(COUNT($H748:I748)>='RFM input'!$AA$7,0, -SUM(J736:J747))","v":0},{"$f":"IF(COUNT($H748:J748)>='RFM input'!$AA$7,0, -SUM(K736:K747))","v":0},{"$f":"IF(COUNT($H748:K748)>='RFM input'!$AA$7,0, -SUM(L736:L747))","v":0},{"$f":"IF(COUNT($H748:L748)>='RFM input'!$AA$7,0, -SUM(M736:M747))","v":0},{"$f":"IF(COUNT($H748:M748)>='RFM input'!$AA$7,0, -SUM(N736:N747))","v":0},{"$f":"IF(COUNT($H748:N748)>='RFM input'!$AA$7,0, -SUM(O736:O747))","v":0},{"$f":"IF(COUNT($H748:O748)>='RFM input'!$AA$7,0, -SUM(P736:P747))","v":0},{"$f":"IF(COUNT($H748:P748)>='RFM input'!$AA$7,0, -SUM(Q736:Q747))","v":0}]
[null,{"$f":"Asset50","v":"Equity raising costs"},null,"Opening TAB",null,null,null,{"$f":"IF(H$3>A50taxremlife,A50taxvalue-SUM($F749:F749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(I$3>A50taxremlife,A50taxvalue-SUM($F749:H749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(J$3>A50taxremlife,A50taxvalue-SUM($F749:I749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(K$3>A50taxremlife,A50taxvalue-SUM($F749:J749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(L$3>A50taxremlife,A50taxvalue-SUM($F749:K749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(M$3>A50taxremlife,A50taxvalue-SUM($F749:L749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(N$3>A50taxremlife,A50taxvalue-SUM($F749:M749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(O$3>A50taxremlife,A50taxvalue-SUM($F749:N749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(P$3>A50taxremlife,A50taxvalue-SUM($F749:O749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0},{"$f":"IF(Q$3>A50taxremlife,A50taxvalue-SUM($F749:P749),IF(A50taxremlife=\"N/A\",\"n/a\",A50taxvalue/A50taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:H751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:I751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:J751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:K751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:L751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:M751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:N751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:O751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E751),('RFM input'!$H$272-'RFM input'!$H$326)-SUM($H751:P751),('RFM input'!$H$272-'RFM input'!$H$326)/A50taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:I752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:J752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:K752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:L752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:M752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:N752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:O752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E752),('RFM input'!$I$272-'RFM input'!$I$326)-SUM($I752:P752),('RFM input'!$I$272-'RFM input'!$I$326)/A50taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:J753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:K753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:L753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:M753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:N753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:O753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E753),('RFM input'!$J$272-'RFM input'!$J$326)-SUM($J753:P753),('RFM input'!$J$272-'RFM input'!$J$326)/A50taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:K754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:L754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:M754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:N754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:O754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E754),('RFM input'!$K$272-'RFM input'!$K$326)-SUM($K754:P754),('RFM input'!$K$272-'RFM input'!$K$326)/A50taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:L755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:M755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:N755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:O755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E755),('RFM input'!$L$272-'RFM input'!$L$326)-SUM($L755:P755),('RFM input'!$L$272-'RFM input'!$L$326)/A50taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A50taxstdlife+$E756),('RFM input'!$M$272-'RFM input'!$M$326)-SUM($M756:M756),('RFM input'!$M$272-'RFM input'!$M$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E756),('RFM input'!$M$272-'RFM input'!$M$326)-SUM($M756:N756),('RFM input'!$M$272-'RFM input'!$M$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E756),('RFM input'!$M$272-'RFM input'!$M$326)-SUM($M756:O756),('RFM input'!$M$272-'RFM input'!$M$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E756),('RFM input'!$M$272-'RFM input'!$M$326)-SUM($M756:P756),('RFM input'!$M$272-'RFM input'!$M$326)/A50taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A50taxstdlife+$E757),('RFM input'!$N$272-'RFM input'!$N$326)-SUM($N757:N757),('RFM input'!$N$272-'RFM input'!$N$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E757),('RFM input'!$N$272-'RFM input'!$N$326)-SUM($N757:O757),('RFM input'!$N$272-'RFM input'!$N$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E757),('RFM input'!$N$272-'RFM input'!$N$326)-SUM($N757:P757),('RFM input'!$N$272-'RFM input'!$N$326)/A50taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A50taxstdlife+$E758),('RFM input'!$O$272-'RFM input'!$O$326)-SUM($O758:O758),('RFM input'!$O$272-'RFM input'!$O$326)/A50taxstdlife))","v":0},{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E758),('RFM input'!$O$272-'RFM input'!$O$326)-SUM($O758:P758),('RFM input'!$O$272-'RFM input'!$O$326)/A50taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A50taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A50taxstdlife+$E759),('RFM input'!$P$272-'RFM input'!$P$326)-SUM($P759:P759),('RFM input'!$P$272-'RFM input'!$P$326)/A50taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset50","v":"Equity raising costs"},null,null,null,null,{"$f":"-SUM(H749:H760)","v":0},{"$f":"-SUM(I749:I760)","v":0},{"$f":"IF(COUNT($H761:I761)>='RFM input'!$AA$7,0, -SUM(J749:J760))","v":0},{"$f":"IF(COUNT($H761:J761)>='RFM input'!$AA$7,0, -SUM(K749:K760))","v":0},{"$f":"IF(COUNT($H761:K761)>='RFM input'!$AA$7,0, -SUM(L749:L760))","v":0},{"$f":"IF(COUNT($H761:L761)>='RFM input'!$AA$7,0, -SUM(M749:M760))","v":0},{"$f":"IF(COUNT($H761:M761)>='RFM input'!$AA$7,0, -SUM(N749:N760))","v":0},{"$f":"IF(COUNT($H761:N761)>='RFM input'!$AA$7,0, -SUM(O749:O760))","v":0},{"$f":"IF(COUNT($H761:O761)>='RFM input'!$AA$7,0, -SUM(P749:P760))","v":0},{"$f":"IF(COUNT($H761:P761)>='RFM input'!$AA$7,0, -SUM(Q749:Q760))","v":0}]

{"sheet":"RAB remaining lives","index":9,"n_rows":2511,"n_cols":23,"rows_kept":2511,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Asset Lives Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Aus Elec - Asset Lives Roll Forward - TNSP RFM - version 3"}]
[]
[]
[null,"Weighted Average Remaining Asset Life - based on individually tracked capex"]
[null,null,"Start value",{"$f":"C8","v":"2012-13"},{"$f":"IF(LEN(D6)>4,CONCATENATE(LEFT(D6,4)+1&\"-\"&IF(D6>\"2007-08\",,\"0\")&RIGHT(D6,2)+1),D6+1)","v":"2013-14"},{"$f":"IF(LEN(E6)>4,CONCATENATE(LEFT(E6,4)+1&\"-\"&IF(E6>\"2007-08\",,\"0\")&RIGHT(E6,2)+1),E6+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32"]
[]
[null,"First regulatory year",{"$f":"'RFM input'!Z7","v":"2012-13"}]
[null,"Actual CPI Inflation Rate",{"$f":"'RFM input'!G385","v":1.5846066779853007E-2},{"$f":"'RFM input'!I385","v":2.9296875E-2},{"$f":"'RFM input'!J385","v":1.7175572519083859E-2},{"$f":"'RFM input'!K385","v":0.02},{"$f":"'RFM input'!L385","v":0.02},{"$f":"'RFM input'!M385","v":0},{"$f":"'RFM input'!N385","v":0},{"$f":"'RFM input'!O385","v":0},{"$f":"'RFM input'!P385","v":0},{"$f":"'RFM input'!Q385","v":0},{"$f":"'RFM input'!R385","v":0}]
[null,"Actual CPI (one year lagged)",1,{"$f":"C10*(1+C9)","v":1.015846066779853},{"$f":"D10*(1+D9)","v":1.0456071820175441},1.0635660839987613,1.0848374056787364,{"$f":"G10*(1+G9)","v":1.1065341537923112},1.1065341537923112,1.1065341537923112,1.1065341537923112,1.1065341537923112,1.1065341537923112,1.1065341537923112,1.1065341537923112,1.1065341537923112,1.1065341537923112,1.1065341537923112,1.1065341537923112,1.1065341537923112,1.1065341537923112,1.1065341537923112,1.1065341537923112]
[null,"Nominal Vanilla WACC (fixed real time varying)",{"$f":"'RFM input'!G392","v":4.5723892273378253E-2},{"$f":"'RFM input'!H392","v":5.5172819878702262E-2},{"$f":"'RFM input'!I392","v":5.9570312500000222E-2},{"$f":"'RFM input'!J392","v":4.709250112258645E-2},{"$f":"'RFM input'!K392","v":5.0000000000000044E-2},{"$f":"'RFM input'!L392","v":5.0000000000000044E-2},{"$f":"'RFM input'!M392","v":-1.9607843137254943E-2},{"$f":"'RFM input'!N392","v":-1.9607843137254943E-2},{"$f":"'RFM input'!O392","v":-1.9607843137254943E-2},{"$f":"'RFM input'!P392","v":-1.9607843137254943E-2},{"$f":"'RFM input'!Q392","v":-1.9607843137254943E-2}]
[]
["Asset Class 1",{"$f":"VLOOKUP($A13,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Transmission lines"}]
[{"$f":"VALUE(REPLACE(A13,1,12,\"\"))","v":1},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A14,0)","v":1115},{"$f":"OFFSET('RFM input'!H$222,$A14,0)-OFFSET('RFM input'!H$276,$A14,0)","v":10},{"$f":"OFFSET('RFM input'!I$222,$A14,0)-OFFSET('RFM input'!I$276,$A14,0)","v":10},{"$f":"OFFSET('RFM input'!J$222,$A14,0)-OFFSET('RFM input'!J$276,$A14,0)","v":10},{"$f":"OFFSET('RFM input'!K$222,$A14,0)-OFFSET('RFM input'!K$276,$A14,0)","v":10},{"$f":"OFFSET('RFM input'!L$222,$A14,0)-OFFSET('RFM input'!L$276,$A14,0)","v":10},{"$f":"OFFSET('RFM input'!M$222,$A14,0)-OFFSET('RFM input'!M$276,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A14,0)-OFFSET('RFM input'!N$276,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A14,0)-OFFSET('RFM input'!O$276,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A14,0)-OFFSET('RFM input'!P$276,$A14,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A14,0)-OFFSET('RFM input'!Q$276,$A14,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A14,0)","v":30},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A14,0)","v":50}]
[0,"Depreciated starting RAB",{"$f":"C14/C$10","v":1115},{"$f":"IFERROR(MAX(0,C16-(OFFSET($C16,0,$A16)/(OFFSET($C15,0,$A16)))),0)","v":1077.8333333333333},{"$f":"IFERROR(MAX(0,D16-(OFFSET($C16,0,$A16)/(OFFSET($C15,0,$A16)))),0)","v":1040.6666666666665},1003.4999999999999,966.33333333333326,929.16666666666663,892,854.83333333333337,817.66666666666674,780.50000000000011,743.33333333333348,706.16666666666686,669.00000000000023,631.8333333333336,594.66666666666697,557.50000000000034,520.33333333333371,483.16666666666703,446.00000000000034,408.83333333333366,371.66666666666697]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A17)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D14*((1+D$11)^0.5)/D$10)","v":10.111926272654829},{"$f":"IFERROR(IF((OFFSET($C17,0,$A17))<0,\nMIN(0,D17-(OFFSET($C17,0,$A17)/(OFFSET($C15,-$A16,$A17)))),\nMAX(0,D17-(OFFSET($C17,0,$A17)/(OFFSET($C15,-$A16,$A17))))),0)","v":9.9096877472017315},{"$f":"IFERROR(IF((OFFSET($C17,0,$A17))<0,\nMIN(0,E17-(OFFSET($C17,0,$A17)/(OFFSET($C15,-$A16,$A17)))),\nMAX(0,E17-(OFFSET($C17,0,$A17)/(OFFSET($C15,-$A16,$A17))))),0)","v":9.7074492217486341},9.5052106962955367,9.3029721708424393,9.1007336453893419,8.8984951199362445,8.6962565944831471,8.4940180690300497,8.2917795435769523,8.089541018123855,7.8873024926707584,7.6850639672176619,7.4828254417645654,7.2805869163114689,7.0783483908583724,6.8761098654052759,6.6738713399521794,6.4716328144990829,6.2693942890459864]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E14*((1+E$11)^0.5)/E$10)","v":9.8445605190264107},{"$f":"IFERROR(IF((OFFSET($C18,0,$A18))<0,\nMIN(0,E18-(OFFSET($C18,0,$A18)/(OFFSET($C16,-$A17,$A18)))),\nMAX(0,E18-(OFFSET($C18,0,$A18)/(OFFSET($C16,-$A17,$A18))))),0)","v":9.6476693086458827},{"$f":"IFERROR(IF((OFFSET($C18,0,$A18))<0,\nMIN(0,F18-(OFFSET($C18,0,$A18)/(OFFSET($C16,-$A17,$A18)))),\nMAX(0,F18-(OFFSET($C18,0,$A18)/(OFFSET($C16,-$A17,$A18))))),0)","v":9.4507780982653546},9.2538868878848266,9.0569956775042986,8.8601044671237705,8.6632132567432425,8.4663220463627145,8.2694308359821864,8.0725396256016584,7.8756484152211303,7.6787572048406023,7.4818659944600743,7.2849747840795462,7.0880835736990182,6.8911923633184902,6.6943011529379621,6.4974099425574341,6.3005187321769061]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F14*((1+F$11)^0.5)/F$10)","v":9.6211734684305465},{"$f":"IFERROR(IF((OFFSET($C19,0,$A19))<0,\nMIN(0,F19-(OFFSET($C19,0,$A19)/(OFFSET($C17,-$A18,$A19)))),\nMAX(0,F19-(OFFSET($C19,0,$A19)/(OFFSET($C17,-$A18,$A19))))),0)","v":9.4287499990619352},9.2363265296933239,9.0439030603247126,8.8514795909561013,8.6590561215874899,8.4666326522188786,8.2742091828502673,8.081785713481656,7.8893622441130447,7.6969387747444333,7.504515305375822,7.3120918360072107,7.1196683666385994,6.927244897269988,6.7348214279013767,6.5423979585327654,6.3499744891641541]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G14*((1+G$11)^0.5)/G$10)","v":9.4456097405200747},{"$f":"IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,G20-(OFFSET($C20,0,$A20)/(OFFSET($C18,-$A19,$A20)))),\nMAX(0,G20-(OFFSET($C20,0,$A20)/(OFFSET($C18,-$A19,$A20))))),0)","v":9.2566975457096738},9.067785350899273,8.8788731560888721,8.6899609612784712,8.5010487664680703,8.3121365716576694,8.1232243768472685,7.9343121820368667,7.7453999872264649,7.5564877924160632,7.3675755976056614,7.1786634027952596,6.9897512079848578,6.800839013174456,6.6119268183640543,6.4230146235536525]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H14*((1+H$11)^0.5)/H$10)","v":9.2604017063922281},{"$f":"IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,H21-(OFFSET($C21,0,$A21)/(OFFSET($C19,-$A20,$A21)))),\nMAX(0,H21-(OFFSET($C21,0,$A21)/(OFFSET($C19,-$A20,$A21))))),0)","v":9.0751936722643833},8.8899856381365385,8.7047776040086937,8.5195695698808489,8.3343615357530041,8.1491535016251593,7.9639454674973145,7.7787374333694697,7.5935293992416248,7.40832136511378,7.2231133309859352,7.0379052968580904,6.8526972627302456,6.6674892286024008,6.482281194474556]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I14*((1+I$11)^0.5)/I$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C22,0,$A22))<0,\nMIN(0,I22-(OFFSET($C22,0,$A22)/(OFFSET($C20,-$A21,$A22)))),\nMAX(0,I22-(OFFSET($C22,0,$A22)/(OFFSET($C20,-$A21,$A22))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J14*((1+J$11)^0.5)/J$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C23,0,$A23))<0,\nMIN(0,J23-(OFFSET($C23,0,$A23)/(OFFSET($C21,-$A22,$A23)))),\nMAX(0,J23-(OFFSET($C23,0,$A23)/(OFFSET($C21,-$A22,$A23))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K14*((1+K$11)^0.5)/K$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C24,0,$A24))<0,\nMIN(0,K24-(OFFSET($C24,0,$A24)/(OFFSET($C22,-$A23,$A24)))),\nMAX(0,K24-(OFFSET($C24,0,$A24)/(OFFSET($C22,-$A23,$A24))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L14*((1+L$11)^0.5)/L$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C25,0,$A25))<0,\nMIN(0,L25-(OFFSET($C25,0,$A25)/(OFFSET($C23,-$A24,$A25)))),\nMAX(0,L25-(OFFSET($C25,0,$A25)/(OFFSET($C23,-$A24,$A25))))),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M14*((1+M$11)^0.5)/M$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C26,0,$A26))<0,\nMIN(0,M26-(OFFSET($C26,0,$A26)/(OFFSET($C24,-$A25,$A26)))),\nMAX(0,M26-(OFFSET($C26,0,$A26)/(OFFSET($C24,-$A25,$A26))))),0)","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N14*((1+N$11)^0.5)/N$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C27,0,$A27))<0,\nMIN(0,N27-(OFFSET($C27,0,$A27)/(OFFSET($C25,-$A26,$A27)))),\nMAX(0,N27-(OFFSET($C27,0,$A27)/(OFFSET($C25,-$A26,$A27))))),0)","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O14*((1+O$11)^0.5)/O$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C28,0,$A28))<0,\nMIN(0,O28-(OFFSET($C28,0,$A28)/(OFFSET($C26,-$A27,$A28)))),\nMAX(0,O28-(OFFSET($C28,0,$A28)/(OFFSET($C26,-$A27,$A28))))),0)","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P14*((1+P$11)^0.5)/P$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C29,0,$A29))<0,\nMIN(0,P29-(OFFSET($C29,0,$A29)/(OFFSET($C27,-$A28,$A29)))),\nMAX(0,P29-(OFFSET($C29,0,$A29)/(OFFSET($C27,-$A28,$A29))))),0)","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q14*((1+Q$11)^0.5)/Q$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C30,0,$A30))<0,\nMIN(0,Q30-(OFFSET($C30,0,$A30)/(OFFSET($C28,-$A29,$A30)))),\nMAX(0,Q30-(OFFSET($C30,0,$A30)/(OFFSET($C28,-$A29,$A30))))),0)","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R14*((1+R$11)^0.5)/R$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C31,0,$A31))<0,\nMIN(0,R31-(OFFSET($C31,0,$A31)/(OFFSET($C29,-$A30,$A31)))),\nMAX(0,R31-(OFFSET($C31,0,$A31)/(OFFSET($C29,-$A30,$A31))))),0)","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S14*((1+S$11)^0.5)/S$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C32,0,$A32))<0,\nMIN(0,S32-(OFFSET($C32,0,$A32)/(OFFSET($C30,-$A31,$A32)))),\nMAX(0,S32-(OFFSET($C32,0,$A32)/(OFFSET($C30,-$A31,$A32))))),0)","v":0},0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T14*((1+T$11)^0.5)/T$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C33,0,$A33))<0,\nMIN(0,T33-(OFFSET($C33,0,$A33)/(OFFSET($C31,-$A32,$A33)))),\nMAX(0,T33-(OFFSET($C33,0,$A33)/(OFFSET($C31,-$A32,$A33))))),0)","v":0},0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U14*((1+U$11)^0.5)/U$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C34,0,$A34))<0,\nMIN(0,U34-(OFFSET($C34,0,$A34)/(OFFSET($C32,-$A33,$A34)))),\nMAX(0,U34-(OFFSET($C34,0,$A34)/(OFFSET($C32,-$A33,$A34))))),0)","v":0},0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V14*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C35,0,$A35))<0,\nMIN(0,V35-(OFFSET($C35,0,$A35)/(OFFSET($C33,-$A34,$A35)))),\nMAX(0,V35-(OFFSET($C35,0,$A35)/(OFFSET($C33,-$A34,$A35))))),0)","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A36)","v":"Depreciated Net Capex 2031-32"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W14*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C15","v":30},{"$f":"IF(C39=\"n/a\",\"n/a\",MAX(0,C39-1))","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A17)","v":"RL Capex 2012-13"},null,{"$f":"D15","v":50},{"$f":"IF(D40=\"n/a\",\"n/a\",MAX(0,D40-1))","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2013-14",null,null,{"$f":"E15","v":50},{"$f":"IF(E41=\"n/a\",\"n/a\",MAX(0,E41-1))","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F15","v":50},{"$f":"IF(F42=\"n/a\",\"n/a\",MAX(0,F42-1))","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G15","v":50},{"$f":"IF(G43=\"n/a\",\"n/a\",MAX(0,G43-1))","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H15","v":50},{"$f":"IF(H44=\"n/a\",\"n/a\",MAX(0,H44-1))","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I15","v":50},{"$f":"IF(I45=\"n/a\",\"n/a\",MAX(0,I45-1))","v":49},48,47,46,45,44,43,42,41,40,39,38,37,36]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J15","v":50},{"$f":"IF(J46=\"n/a\",\"n/a\",MAX(0,J46-1))","v":49},48,47,46,45,44,43,42,41,40,39,38,37]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K15","v":50},{"$f":"IF(K47=\"n/a\",\"n/a\",MAX(0,K47-1))","v":49},48,47,46,45,44,43,42,41,40,39,38]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L15","v":50},{"$f":"IF(L48=\"n/a\",\"n/a\",MAX(0,L48-1))","v":49},48,47,46,45,44,43,42,41,40,39]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M15","v":50},{"$f":"IF(M49=\"n/a\",\"n/a\",MAX(0,M49-1))","v":49},48,47,46,45,44,43,42,41,40]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N15","v":0},{"$f":"IF(N50=\"n/a\",\"n/a\",MAX(0,N50-1))","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O15","v":0},{"$f":"IF(O51=\"n/a\",\"n/a\",MAX(0,O51-1))","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P15","v":0},{"$f":"IF(P52=\"n/a\",\"n/a\",MAX(0,P52-1))","v":0},0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q15","v":0},{"$f":"IF(Q53=\"n/a\",\"n/a\",MAX(0,Q53-1))","v":0},0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R15","v":0},{"$f":"IF(R54=\"n/a\",\"n/a\",MAX(0,R54-1))","v":0},0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S15","v":0},{"$f":"IF(S55=\"n/a\",\"n/a\",MAX(0,S55-1))","v":0},0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T15","v":0},{"$f":"IF(T56=\"n/a\",\"n/a\",MAX(0,T56-1))","v":0},0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U15","v":0},{"$f":"IF(U57=\"n/a\",\"n/a\",MAX(0,U57-1))","v":0},0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V15","v":0},{"$f":"IF(V58=\"n/a\",\"n/a\",MAX(0,V58-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W15","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C39:C60,0)),IF(SUM(C16:C37)=0,0,IF((SUMPRODUCT(C16:C37,C39:C60)/SUM(C16:C37))<0,1,(SUMPRODUCT(C16:C37,C39:C60)/SUM(C16:C37)))),\"n/a\")","v":30},{"$f":"IF(ISERROR(MATCH(\"n/a\",D39:D60,0)),IF(SUM(D16:D37)=0,0,IF((SUMPRODUCT(D16:D37,D39:D60)/SUM(D16:D37))<0,1,(SUMPRODUCT(D16:D37,D39:D60)/SUM(D16:D37)))),\"n/a\")","v":29.195184867851403},28.400486041089348,27.61734313238987,26.847553483464136,26.091829201515573,25.112595900571932,24.135123880821752,23.159647133690374,22.186443019783454,21.215842804922829,20.248245424570559,19.284135692844881,18.324108725738277,17.368903201930706,16.419447431530735,15.476924381383853,14.542865427399137,13.619288816999106,12.708909865374292,11.815470340391542]
[]
["Asset Class 2",{"$f":"VLOOKUP($A63,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Substations"}]
[{"$f":"VALUE(REPLACE(A63,1,12,\"\"))","v":2},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A64,0)","v":895},{"$f":"OFFSET('RFM input'!H$222,$A64,0)-OFFSET('RFM input'!H$276,$A64,0)","v":9},{"$f":"OFFSET('RFM input'!I$222,$A64,0)-OFFSET('RFM input'!I$276,$A64,0)","v":9},{"$f":"OFFSET('RFM input'!J$222,$A64,0)-OFFSET('RFM input'!J$276,$A64,0)","v":9},{"$f":"OFFSET('RFM input'!K$222,$A64,0)-OFFSET('RFM input'!K$276,$A64,0)","v":9},{"$f":"OFFSET('RFM input'!L$222,$A64,0)-OFFSET('RFM input'!L$276,$A64,0)","v":9},{"$f":"OFFSET('RFM input'!M$222,$A64,0)-OFFSET('RFM input'!M$276,$A64,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A64,0)-OFFSET('RFM input'!N$276,$A64,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A64,0)-OFFSET('RFM input'!O$276,$A64,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A64,0)-OFFSET('RFM input'!P$276,$A64,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A64,0)-OFFSET('RFM input'!Q$276,$A64,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A64,0)","v":25},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":40},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A64,0)","v":40}]
[0,"Depreciated starting RAB",{"$f":"C64/C$10","v":895},{"$f":"IFERROR(MAX(0,C66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":859.2},{"$f":"IFERROR(MAX(0,D66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":823.40000000000009},{"$f":"IFERROR(MAX(0,E66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":787.60000000000014},{"$f":"IFERROR(MAX(0,F66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":751.80000000000018},{"$f":"IFERROR(MAX(0,G66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":716.00000000000023},{"$f":"IFERROR(MAX(0,H66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":680.20000000000027},{"$f":"IFERROR(MAX(0,I66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":644.40000000000032},{"$f":"IFERROR(MAX(0,J66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":608.60000000000036},{"$f":"IFERROR(MAX(0,K66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":572.80000000000041},{"$f":"IFERROR(MAX(0,L66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":537.00000000000045},{"$f":"IFERROR(MAX(0,M66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":501.20000000000044},{"$f":"IFERROR(MAX(0,N66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":465.40000000000043},{"$f":"IFERROR(MAX(0,O66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":429.60000000000042},{"$f":"IFERROR(MAX(0,P66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":393.80000000000041},{"$f":"IFERROR(MAX(0,Q66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":358.0000000000004},{"$f":"IFERROR(MAX(0,R66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":322.20000000000039},{"$f":"IFERROR(MAX(0,S66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":286.40000000000038},{"$f":"IFERROR(MAX(0,T66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":250.60000000000036},{"$f":"IFERROR(MAX(0,U66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":214.80000000000035},{"$f":"IFERROR(MAX(0,V66-(OFFSET($C66,0,$A66)/(OFFSET($C65,0,$A66)))),0)","v":179.00000000000034}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A67)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D64*((1+D$11)^0.5)/D$10)","v":9.1007336453893455},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,D67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,D67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":8.8732153042546127},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,E67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,E67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":8.6456969631198799},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,F67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,F67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":8.4181786219851471},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,G67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,G67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":8.1906602808504143},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,H67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,H67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":7.9631419397156806},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,I67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,I67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":7.7356235985809469},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,J67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,J67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":7.5081052574462133},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,K67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,K67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":7.2805869163114796},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,L67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,L67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":7.0530685751767459},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,M67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,M67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":6.8255502340420122},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,N67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,N67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":6.5980318929072785},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,O67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,O67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":6.3705135517725449},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,P67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,P67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":6.1429952106378112},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,Q67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,Q67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":5.9154768695030775},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,R67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,R67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":5.6879585283683438},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,S67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,S67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":5.4604401872336101},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,T67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,T67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":5.2329218460988765},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,U67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,U67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":5.0054035049641428},{"$f":"IFERROR(IF((OFFSET($C67,0,$A67))<0,\nMIN(0,V67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67)))),\nMAX(0,V67-(OFFSET($C67,0,$A67)/(OFFSET($C65,-$A66,$A67))))),0)","v":4.7778851638294091}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E64*((1+E$11)^0.5)/E$10)","v":8.8601044671237705},{"$f":"IFERROR(IF((OFFSET($C68,0,$A68))<0,\nMIN(0,E68-(OFFSET($C68,0,$A68)/(OFFSET($C66,-$A67,$A68)))),\nMAX(0,E68-(OFFSET($C68,0,$A68)/(OFFSET($C66,-$A67,$A68))))),0)","v":8.6386018554456765},8.4170992437675825,8.1955966320894884,7.9740940204113944,7.7525914087333003,7.5310887970552063,7.3095861853771122,7.0880835736990182,6.8665809620209242,6.6450783503428301,6.4235757386647361,6.202073126986642,5.980570515308548,5.759067903630454,5.5375652919523599,5.3160626802742659,5.0945600685961718,4.8730574569180778]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F64*((1+F$11)^0.5)/F$10)","v":8.6590561215874917},8.4425797185478046,8.2261033155081176,8.0096269124684305,7.7931505094287434,7.5766741063890564,7.3601977033493693,7.1437213003096822,6.9272448972699951,6.7107684942303081,6.494292091190621,6.2778156881509339,6.0613392851112469,5.8448628820715598,5.6283864790318727,5.4119100759921857,5.1954336729524986,4.9789572699128115]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G64*((1+G$11)^0.5)/G$10)","v":8.501048766468065},8.2885225473063642,8.0759963281446634,7.8634701089829617,7.6509438898212601,7.4384176706595584,7.2258914514978567,7.0133652323361551,6.8008390131744534,6.5883127940127517,6.37578657485105,6.1632603556893484,5.9507341365276467,5.738207917365945,5.5256816982042434,5.3131554790425417,5.10062925988084]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H64*((1+H$11)^0.5)/H$10)","v":8.3343615357530041},8.1260024973591793,7.9176434589653546,7.7092844205715299,7.5009253821777051,7.2925663437838804,7.0842073053900556,6.8758482669962309,6.6674892286024061,6.4591301902085814,6.2507711518147566,6.0424121134209319,5.8340530750271071,5.6256940366332824,5.4173349982394576,5.2089759598456329]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I64*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J64*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K64*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L64*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M64*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N64*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O64*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P64*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q64*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R64*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S64*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T64*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U64*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V64*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C85,0,$A85))<0,\nMIN(0,V85-(OFFSET($C85,0,$A85)/(OFFSET($C83,-$A84,$A85)))),\nMAX(0,V85-(OFFSET($C85,0,$A85)/(OFFSET($C83,-$A84,$A85))))),0)","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A86)","v":"Depreciated Net Capex 2031-32"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W64*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C65","v":25},{"$f":"IF(C89=\"n/a\",\"n/a\",MAX(0,C89-1))","v":24},{"$f":"IF(D89=\"n/a\",\"n/a\",MAX(0,D89-1))","v":23},{"$f":"IF(E89=\"n/a\",\"n/a\",MAX(0,E89-1))","v":22},{"$f":"IF(F89=\"n/a\",\"n/a\",MAX(0,F89-1))","v":21},{"$f":"IF(G89=\"n/a\",\"n/a\",MAX(0,G89-1))","v":20},{"$f":"IF(H89=\"n/a\",\"n/a\",MAX(0,H89-1))","v":19},{"$f":"IF(I89=\"n/a\",\"n/a\",MAX(0,I89-1))","v":18},{"$f":"IF(J89=\"n/a\",\"n/a\",MAX(0,J89-1))","v":17},{"$f":"IF(K89=\"n/a\",\"n/a\",MAX(0,K89-1))","v":16},{"$f":"IF(L89=\"n/a\",\"n/a\",MAX(0,L89-1))","v":15},{"$f":"IF(M89=\"n/a\",\"n/a\",MAX(0,M89-1))","v":14},{"$f":"IF(N89=\"n/a\",\"n/a\",MAX(0,N89-1))","v":13},{"$f":"IF(O89=\"n/a\",\"n/a\",MAX(0,O89-1))","v":12},{"$f":"IF(P89=\"n/a\",\"n/a\",MAX(0,P89-1))","v":11},{"$f":"IF(Q89=\"n/a\",\"n/a\",MAX(0,Q89-1))","v":10},{"$f":"IF(R89=\"n/a\",\"n/a\",MAX(0,R89-1))","v":9},{"$f":"IF(S89=\"n/a\",\"n/a\",MAX(0,S89-1))","v":8},{"$f":"IF(T89=\"n/a\",\"n/a\",MAX(0,T89-1))","v":7},{"$f":"IF(U89=\"n/a\",\"n/a\",MAX(0,U89-1))","v":6},{"$f":"IF(V89=\"n/a\",\"n/a\",MAX(0,V89-1))","v":5}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A67)","v":"RL Capex 2012-13"},null,{"$f":"D65","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2013-14",null,null,{"$f":"E65","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F65","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G65","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H65","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I65","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J65","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K65","v":40},39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L65","v":40},39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M65","v":40},39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N65","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O65","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P65","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q65","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R65","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S65","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T65","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U65","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V65","v":0},{"$f":"IF(V108=\"n/a\",\"n/a\",MAX(0,V108-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W65","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C89:C110,0)),IF(SUM(C66:C87)=0,0,IF((SUMPRODUCT(C66:C87,C89:C110)/SUM(C66:C87))<0,1,(SUMPRODUCT(C66:C87,C89:C110)/SUM(C66:C87)))),\"n/a\")","v":25},{"$f":"IF(ISERROR(MATCH(\"n/a\",D89:D110,0)),IF(SUM(D66:D87)=0,0,IF((SUMPRODUCT(D66:D87,D89:D110)/SUM(D66:D87))<0,1,(SUMPRODUCT(D66:D87,D89:D110)/SUM(D66:D87)))),\"n/a\")","v":24.167697357245004},{"$f":"IF(ISERROR(MATCH(\"n/a\",E89:E110,0)),IF(SUM(E66:E87)=0,0,IF((SUMPRODUCT(E66:E87,E89:E110)/SUM(E66:E87))<0,1,(SUMPRODUCT(E66:E87,E89:E110)/SUM(E66:E87)))),\"n/a\")","v":23.347855939042702},{"$f":"IF(ISERROR(MATCH(\"n/a\",F89:F110,0)),IF(SUM(F66:F87)=0,0,IF((SUMPRODUCT(F66:F87,F89:F110)/SUM(F66:F87))<0,1,(SUMPRODUCT(F66:F87,F89:F110)/SUM(F66:F87)))),\"n/a\")","v":22.542135081631287},{"$f":"IF(ISERROR(MATCH(\"n/a\",G89:G110,0)),IF(SUM(G66:G87)=0,0,IF((SUMPRODUCT(G66:G87,G89:G110)/SUM(G66:G87))<0,1,(SUMPRODUCT(G66:G87,G89:G110)/SUM(G66:G87)))),\"n/a\")","v":21.752652472988576},{"$f":"IF(ISERROR(MATCH(\"n/a\",H89:H110,0)),IF(SUM(H66:H87)=0,0,IF((SUMPRODUCT(H66:H87,H89:H110)/SUM(H66:H87))<0,1,(SUMPRODUCT(H66:H87,H89:H110)/SUM(H66:H87)))),\"n/a\")","v":20.980692237466247},{"$f":"IF(ISERROR(MATCH(\"n/a\",I89:I110,0)),IF(SUM(I66:I87)=0,0,IF((SUMPRODUCT(I66:I87,I89:I110)/SUM(I66:I87))<0,1,(SUMPRODUCT(I66:I87,I89:I110)/SUM(I66:I87)))),\"n/a\")","v":20.003829078433196},{"$f":"IF(ISERROR(MATCH(\"n/a\",J89:J110,0)),IF(SUM(J66:J87)=0,0,IF((SUMPRODUCT(J66:J87,J89:J110)/SUM(J66:J87))<0,1,(SUMPRODUCT(J66:J87,J89:J110)/SUM(J66:J87)))),\"n/a\")","v":19.029463304097892},{"$f":"IF(ISERROR(MATCH(\"n/a\",K89:K110,0)),IF(SUM(K66:K87)=0,0,IF((SUMPRODUCT(K66:K87,K89:K110)/SUM(K66:K87))<0,1,(SUMPRODUCT(K66:K87,K89:K110)/SUM(K66:K87)))),\"n/a\")","v":18.058022332770381},{"$f":"IF(ISERROR(MATCH(\"n/a\",L89:L110,0)),IF(SUM(L66:L87)=0,0,IF((SUMPRODUCT(L66:L87,L89:L110)/SUM(L66:L87))<0,1,(SUMPRODUCT(L66:L87,L89:L110)/SUM(L66:L87)))),\"n/a\")","v":17.090037018426212},{"$f":"IF(ISERROR(MATCH(\"n/a\",M89:M110,0)),IF(SUM(M66:M87)=0,0,IF((SUMPRODUCT(M66:M87,M89:M110)/SUM(M66:M87))<0,1,(SUMPRODUCT(M66:M87,M89:M110)/SUM(M66:M87)))),\"n/a\")","v":16.12617495504772},{"$f":"IF(ISERROR(MATCH(\"n/a\",N89:N110,0)),IF(SUM(N66:N87)=0,0,IF((SUMPRODUCT(N66:N87,N89:N110)/SUM(N66:N87))<0,1,(SUMPRODUCT(N66:N87,N89:N110)/SUM(N66:N87)))),\"n/a\")","v":15.167287534701085},{"$f":"IF(ISERROR(MATCH(\"n/a\",O89:O110,0)),IF(SUM(O66:O87)=0,0,IF((SUMPRODUCT(O66:O87,O89:O110)/SUM(O66:O87))<0,1,(SUMPRODUCT(O66:O87,O89:O110)/SUM(O66:O87)))),\"n/a\")","v":14.214477875704494},{"$f":"IF(ISERROR(MATCH(\"n/a\",P89:P110,0)),IF(SUM(P66:P87)=0,0,IF((SUMPRODUCT(P66:P87,P89:P110)/SUM(P66:P87))<0,1,(SUMPRODUCT(P66:P87,P89:P110)/SUM(P66:P87)))),\"n/a\")","v":13.26920128122075},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q89:Q110,0)),IF(SUM(Q66:Q87)=0,0,IF((SUMPRODUCT(Q66:Q87,Q89:Q110)/SUM(Q66:Q87))<0,1,(SUMPRODUCT(Q66:Q87,Q89:Q110)/SUM(Q66:Q87)))),\"n/a\")","v":12.333417979840751},{"$f":"IF(ISERROR(MATCH(\"n/a\",R89:R110,0)),IF(SUM(R66:R87)=0,0,IF((SUMPRODUCT(R66:R87,R89:R110)/SUM(R66:R87))<0,1,(SUMPRODUCT(R66:R87,R89:R110)/SUM(R66:R87)))),\"n/a\")","v":11.409832907293259},{"$f":"IF(ISERROR(MATCH(\"n/a\",S89:S110,0)),IF(SUM(S66:S87)=0,0,IF((SUMPRODUCT(S66:S87,S89:S110)/SUM(S66:S87))<0,1,(SUMPRODUCT(S66:S87,S89:S110)/SUM(S66:S87)))),\"n/a\")","v":10.50228647062605},{"$f":"IF(ISERROR(MATCH(\"n/a\",T89:T110,0)),IF(SUM(T66:T87)=0,0,IF((SUMPRODUCT(T66:T87,T89:T110)/SUM(T66:T87))<0,1,(SUMPRODUCT(T66:T87,T89:T110)/SUM(T66:T87)))),\"n/a\")","v":9.6164202126823142},{"$f":"IF(ISERROR(MATCH(\"n/a\",U89:U110,0)),IF(SUM(U66:U87)=0,0,IF((SUMPRODUCT(U66:U87,U89:U110)/SUM(U66:U87))<0,1,(SUMPRODUCT(U66:U87,U89:U110)/SUM(U66:U87)))),\"n/a\")","v":8.7608729670996439},{"$f":"IF(ISERROR(MATCH(\"n/a\",V89:V110,0)),IF(SUM(V66:V87)=0,0,IF((SUMPRODUCT(V66:V87,V89:V110)/SUM(V66:V87))<0,1,(SUMPRODUCT(V66:V87,V89:V110)/SUM(V66:V87)))),\"n/a\")","v":7.9495762763004363},{"$f":"IF(ISERROR(MATCH(\"n/a\",W89:W110,0)),IF(SUM(W66:W87)=0,0,IF((SUMPRODUCT(W66:W87,W89:W110)/SUM(W66:W87))<0,1,(SUMPRODUCT(W66:W87,W89:W110)/SUM(W66:W87)))),\"n/a\")","v":7.2065408324806102}]
[]
["Asset Class 3",{"$f":"VLOOKUP($A113,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Easements"}]
[{"$f":"VALUE(REPLACE(A113,1,12,\"\"))","v":3},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A114,0)","v":785},{"$f":"OFFSET('RFM input'!H$222,$A114,0)-OFFSET('RFM input'!H$276,$A114,0)","v":15},{"$f":"OFFSET('RFM input'!I$222,$A114,0)-OFFSET('RFM input'!I$276,$A114,0)","v":15},{"$f":"OFFSET('RFM input'!J$222,$A114,0)-OFFSET('RFM input'!J$276,$A114,0)","v":15},{"$f":"OFFSET('RFM input'!K$222,$A114,0)-OFFSET('RFM input'!K$276,$A114,0)","v":15},{"$f":"OFFSET('RFM input'!L$222,$A114,0)-OFFSET('RFM input'!L$276,$A114,0)","v":15},{"$f":"OFFSET('RFM input'!M$222,$A114,0)-OFFSET('RFM input'!M$276,$A114,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A114,0)-OFFSET('RFM input'!N$276,$A114,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A114,0)-OFFSET('RFM input'!O$276,$A114,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A114,0)-OFFSET('RFM input'!P$276,$A114,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A114,0)-OFFSET('RFM input'!Q$276,$A114,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A114,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A114,0)","v":"n/a"}]
[0,"Depreciated starting RAB",{"$f":"C114/C$10","v":785},{"$f":"IFERROR(MAX(0,C116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,D116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,E116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,F116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,G116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,H116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,I116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,J116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,K116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,L116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,M116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,N116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,O116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,P116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,R116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,S116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,T116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,U116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0},{"$f":"IFERROR(MAX(0,V116-(OFFSET($C116,0,$A116)/(OFFSET($C115,0,$A116)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A117)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D114*((1+D$11)^0.5)/D$10)","v":15.167889408982244},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,D117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,D117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,E117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,E117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,F117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,F117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,G117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,G117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,H117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,H117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,I117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,I117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,J117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,J117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,K117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,K117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,L117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,L117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,M117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,M117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,N117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,N117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,O117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,O117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,P117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,P117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,Q117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,Q117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,R117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,R117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,S117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,S117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,T117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,T117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,U117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,U117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C117,0,$A117))<0,\nMIN(0,V117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117)))),\nMAX(0,V117-(OFFSET($C117,0,$A117)/(OFFSET($C115,-$A116,$A117))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E114*((1+E$11)^0.5)/E$10)","v":14.766840778539617},{"$f":"IFERROR(IF((OFFSET($C118,0,$A118))<0,\nMIN(0,E118-(OFFSET($C118,0,$A118)/(OFFSET($C116,-$A117,$A118)))),\nMAX(0,E118-(OFFSET($C118,0,$A118)/(OFFSET($C116,-$A117,$A118))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F114*((1+F$11)^0.5)/F$10)","v":14.431760202645819},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G114*((1+G$11)^0.5)/G$10)","v":14.168414610780111},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H114*((1+H$11)^0.5)/H$10)","v":13.890602559588343},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I114*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J114*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K114*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L114*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M114*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N114*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O114*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P114*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q114*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R114*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S114*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T114*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U114*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V114*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C135,0,$A135))<0,\nMIN(0,V135-(OFFSET($C135,0,$A135)/(OFFSET($C133,-$A134,$A135)))),\nMAX(0,V135-(OFFSET($C135,0,$A135)/(OFFSET($C133,-$A134,$A135))))),0)","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A136)","v":"Depreciated Net Capex 2031-32"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W114*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C115","v":"n/a"},{"$f":"IF(C139=\"n/a\",\"n/a\",MAX(0,C139-1))","v":"n/a"},{"$f":"IF(D139=\"n/a\",\"n/a\",MAX(0,D139-1))","v":"n/a"},{"$f":"IF(E139=\"n/a\",\"n/a\",MAX(0,E139-1))","v":"n/a"},{"$f":"IF(F139=\"n/a\",\"n/a\",MAX(0,F139-1))","v":"n/a"},{"$f":"IF(G139=\"n/a\",\"n/a\",MAX(0,G139-1))","v":"n/a"},{"$f":"IF(H139=\"n/a\",\"n/a\",MAX(0,H139-1))","v":"n/a"},{"$f":"IF(I139=\"n/a\",\"n/a\",MAX(0,I139-1))","v":"n/a"},{"$f":"IF(J139=\"n/a\",\"n/a\",MAX(0,J139-1))","v":"n/a"},{"$f":"IF(K139=\"n/a\",\"n/a\",MAX(0,K139-1))","v":"n/a"},{"$f":"IF(L139=\"n/a\",\"n/a\",MAX(0,L139-1))","v":"n/a"},{"$f":"IF(M139=\"n/a\",\"n/a\",MAX(0,M139-1))","v":"n/a"},{"$f":"IF(N139=\"n/a\",\"n/a\",MAX(0,N139-1))","v":"n/a"},{"$f":"IF(O139=\"n/a\",\"n/a\",MAX(0,O139-1))","v":"n/a"},{"$f":"IF(P139=\"n/a\",\"n/a\",MAX(0,P139-1))","v":"n/a"},{"$f":"IF(Q139=\"n/a\",\"n/a\",MAX(0,Q139-1))","v":"n/a"},{"$f":"IF(R139=\"n/a\",\"n/a\",MAX(0,R139-1))","v":"n/a"},{"$f":"IF(S139=\"n/a\",\"n/a\",MAX(0,S139-1))","v":"n/a"},{"$f":"IF(T139=\"n/a\",\"n/a\",MAX(0,T139-1))","v":"n/a"},{"$f":"IF(U139=\"n/a\",\"n/a\",MAX(0,U139-1))","v":"n/a"},{"$f":"IF(V139=\"n/a\",\"n/a\",MAX(0,V139-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A117)","v":"RL Capex 2012-13"},null,{"$f":"D115","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 2013-14",null,null,{"$f":"E115","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F115","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 2015-16",null,null,null,null,{"$f":"G115","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H115","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 2017-18",null,null,null,null,null,null,{"$f":"I115","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J115","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 2019-20",null,null,null,null,null,null,null,null,{"$f":"K115","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L115","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 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M115","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N115","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O115","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P115","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q115","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R115","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S115","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T115","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U115","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V115","v":0},{"$f":"IF(V158=\"n/a\",\"n/a\",MAX(0,V158-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W115","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C139:C160,0)),IF(SUM(C116:C137)=0,0,IF((SUMPRODUCT(C116:C137,C139:C160)/SUM(C116:C137))<0,1,(SUMPRODUCT(C116:C137,C139:C160)/SUM(C116:C137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",D139:D160,0)),IF(SUM(D116:D137)=0,0,IF((SUMPRODUCT(D116:D137,D139:D160)/SUM(D116:D137))<0,1,(SUMPRODUCT(D116:D137,D139:D160)/SUM(D116:D137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",E139:E160,0)),IF(SUM(E116:E137)=0,0,IF((SUMPRODUCT(E116:E137,E139:E160)/SUM(E116:E137))<0,1,(SUMPRODUCT(E116:E137,E139:E160)/SUM(E116:E137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",F139:F160,0)),IF(SUM(F116:F137)=0,0,IF((SUMPRODUCT(F116:F137,F139:F160)/SUM(F116:F137))<0,1,(SUMPRODUCT(F116:F137,F139:F160)/SUM(F116:F137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",G139:G160,0)),IF(SUM(G116:G137)=0,0,IF((SUMPRODUCT(G116:G137,G139:G160)/SUM(G116:G137))<0,1,(SUMPRODUCT(G116:G137,G139:G160)/SUM(G116:G137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",H139:H160,0)),IF(SUM(H116:H137)=0,0,IF((SUMPRODUCT(H116:H137,H139:H160)/SUM(H116:H137))<0,1,(SUMPRODUCT(H116:H137,H139:H160)/SUM(H116:H137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",I139:I160,0)),IF(SUM(I116:I137)=0,0,IF((SUMPRODUCT(I116:I137,I139:I160)/SUM(I116:I137))<0,1,(SUMPRODUCT(I116:I137,I139:I160)/SUM(I116:I137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",J139:J160,0)),IF(SUM(J116:J137)=0,0,IF((SUMPRODUCT(J116:J137,J139:J160)/SUM(J116:J137))<0,1,(SUMPRODUCT(J116:J137,J139:J160)/SUM(J116:J137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",K139:K160,0)),IF(SUM(K116:K137)=0,0,IF((SUMPRODUCT(K116:K137,K139:K160)/SUM(K116:K137))<0,1,(SUMPRODUCT(K116:K137,K139:K160)/SUM(K116:K137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",L139:L160,0)),IF(SUM(L116:L137)=0,0,IF((SUMPRODUCT(L116:L137,L139:L160)/SUM(L116:L137))<0,1,(SUMPRODUCT(L116:L137,L139:L160)/SUM(L116:L137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",M139:M160,0)),IF(SUM(M116:M137)=0,0,IF((SUMPRODUCT(M116:M137,M139:M160)/SUM(M116:M137))<0,1,(SUMPRODUCT(M116:M137,M139:M160)/SUM(M116:M137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",N139:N160,0)),IF(SUM(N116:N137)=0,0,IF((SUMPRODUCT(N116:N137,N139:N160)/SUM(N116:N137))<0,1,(SUMPRODUCT(N116:N137,N139:N160)/SUM(N116:N137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",O139:O160,0)),IF(SUM(O116:O137)=0,0,IF((SUMPRODUCT(O116:O137,O139:O160)/SUM(O116:O137))<0,1,(SUMPRODUCT(O116:O137,O139:O160)/SUM(O116:O137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",P139:P160,0)),IF(SUM(P116:P137)=0,0,IF((SUMPRODUCT(P116:P137,P139:P160)/SUM(P116:P137))<0,1,(SUMPRODUCT(P116:P137,P139:P160)/SUM(P116:P137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q139:Q160,0)),IF(SUM(Q116:Q137)=0,0,IF((SUMPRODUCT(Q116:Q137,Q139:Q160)/SUM(Q116:Q137))<0,1,(SUMPRODUCT(Q116:Q137,Q139:Q160)/SUM(Q116:Q137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",R139:R160,0)),IF(SUM(R116:R137)=0,0,IF((SUMPRODUCT(R116:R137,R139:R160)/SUM(R116:R137))<0,1,(SUMPRODUCT(R116:R137,R139:R160)/SUM(R116:R137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",S139:S160,0)),IF(SUM(S116:S137)=0,0,IF((SUMPRODUCT(S116:S137,S139:S160)/SUM(S116:S137))<0,1,(SUMPRODUCT(S116:S137,S139:S160)/SUM(S116:S137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",T139:T160,0)),IF(SUM(T116:T137)=0,0,IF((SUMPRODUCT(T116:T137,T139:T160)/SUM(T116:T137))<0,1,(SUMPRODUCT(T116:T137,T139:T160)/SUM(T116:T137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",U139:U160,0)),IF(SUM(U116:U137)=0,0,IF((SUMPRODUCT(U116:U137,U139:U160)/SUM(U116:U137))<0,1,(SUMPRODUCT(U116:U137,U139:U160)/SUM(U116:U137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",V139:V160,0)),IF(SUM(V116:V137)=0,0,IF((SUMPRODUCT(V116:V137,V139:V160)/SUM(V116:V137))<0,1,(SUMPRODUCT(V116:V137,V139:V160)/SUM(V116:V137)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",W139:W160,0)),IF(SUM(W116:W137)=0,0,IF((SUMPRODUCT(W116:W137,W139:W160)/SUM(W116:W137))<0,1,(SUMPRODUCT(W116:W137,W139:W160)/SUM(W116:W137)))),\"n/a\")","v":"n/a"}]
[]
["Asset Class 4",{"$f":"VLOOKUP($A163,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A163,1,12,\"\"))","v":4},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A164,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A164,0)-OFFSET('RFM input'!H$276,$A164,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A164,0)-OFFSET('RFM input'!I$276,$A164,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A164,0)-OFFSET('RFM input'!J$276,$A164,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A164,0)-OFFSET('RFM input'!K$276,$A164,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A164,0)-OFFSET('RFM input'!L$276,$A164,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A164,0)-OFFSET('RFM input'!M$276,$A164,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A164,0)-OFFSET('RFM input'!N$276,$A164,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A164,0)-OFFSET('RFM input'!O$276,$A164,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A164,0)-OFFSET('RFM input'!P$276,$A164,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A164,0)-OFFSET('RFM input'!Q$276,$A164,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A164,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C164/C$10","v":0},{"$f":"IFERROR(MAX(0,C166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,D166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,E166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,F166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,G166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,H166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,I166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,J166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,K166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,L166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,M166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,N166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,O166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,P166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,R166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,S166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,T166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,U166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0},{"$f":"IFERROR(MAX(0,V166-(OFFSET($C166,0,$A166)/(OFFSET($C165,0,$A166)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A167)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D164*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,D167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,D167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,E167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,E167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,F167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,F167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,G167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,G167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,H167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,H167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,I167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,I167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,J167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,J167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,K167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,K167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,L167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,L167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,M167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,M167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,N167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,N167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,O167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,O167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,P167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,P167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,Q167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,Q167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,R167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,R167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,S167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,S167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,T167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,T167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,U167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,U167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C167,0,$A167))<0,\nMIN(0,V167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167)))),\nMAX(0,V167-(OFFSET($C167,0,$A167)/(OFFSET($C165,-$A166,$A167))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E164*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C168,0,$A168))<0,\nMIN(0,E168-(OFFSET($C168,0,$A168)/(OFFSET($C166,-$A167,$A168)))),\nMAX(0,E168-(OFFSET($C168,0,$A168)/(OFFSET($C166,-$A167,$A168))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F164*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G164*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H164*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I164*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J164*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K164*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L164*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M164*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N164*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O164*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P164*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q164*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R164*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S164*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T164*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U164*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V164*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C185,0,$A185))<0,\nMIN(0,V185-(OFFSET($C185,0,$A185)/(OFFSET($C183,-$A184,$A185)))),\nMAX(0,V185-(OFFSET($C185,0,$A185)/(OFFSET($C183,-$A184,$A185))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W164*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C165","v":0},{"$f":"IF(C189=\"n/a\",\"n/a\",MAX(0,C189-1))","v":0},{"$f":"IF(D189=\"n/a\",\"n/a\",MAX(0,D189-1))","v":0},{"$f":"IF(E189=\"n/a\",\"n/a\",MAX(0,E189-1))","v":0},{"$f":"IF(F189=\"n/a\",\"n/a\",MAX(0,F189-1))","v":0},{"$f":"IF(G189=\"n/a\",\"n/a\",MAX(0,G189-1))","v":0},{"$f":"IF(H189=\"n/a\",\"n/a\",MAX(0,H189-1))","v":0},{"$f":"IF(I189=\"n/a\",\"n/a\",MAX(0,I189-1))","v":0},{"$f":"IF(J189=\"n/a\",\"n/a\",MAX(0,J189-1))","v":0},{"$f":"IF(K189=\"n/a\",\"n/a\",MAX(0,K189-1))","v":0},{"$f":"IF(L189=\"n/a\",\"n/a\",MAX(0,L189-1))","v":0},{"$f":"IF(M189=\"n/a\",\"n/a\",MAX(0,M189-1))","v":0},{"$f":"IF(N189=\"n/a\",\"n/a\",MAX(0,N189-1))","v":0},{"$f":"IF(O189=\"n/a\",\"n/a\",MAX(0,O189-1))","v":0},{"$f":"IF(P189=\"n/a\",\"n/a\",MAX(0,P189-1))","v":0},{"$f":"IF(Q189=\"n/a\",\"n/a\",MAX(0,Q189-1))","v":0},{"$f":"IF(R189=\"n/a\",\"n/a\",MAX(0,R189-1))","v":0},{"$f":"IF(S189=\"n/a\",\"n/a\",MAX(0,S189-1))","v":0},{"$f":"IF(T189=\"n/a\",\"n/a\",MAX(0,T189-1))","v":0},{"$f":"IF(U189=\"n/a\",\"n/a\",MAX(0,U189-1))","v":0},{"$f":"IF(V189=\"n/a\",\"n/a\",MAX(0,V189-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A167)","v":"RL Capex 2012-13"},null,{"$f":"D165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K165","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L165","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M165","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N165","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O165","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P165","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q165","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R165","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S165","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T165","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U165","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V165","v":0},{"$f":"IF(V208=\"n/a\",\"n/a\",MAX(0,V208-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W165","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C189:C210,0)),IF(SUM(C166:C187)=0,0,IF((SUMPRODUCT(C166:C187,C189:C210)/SUM(C166:C187))<0,1,(SUMPRODUCT(C166:C187,C189:C210)/SUM(C166:C187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D189:D210,0)),IF(SUM(D166:D187)=0,0,IF((SUMPRODUCT(D166:D187,D189:D210)/SUM(D166:D187))<0,1,(SUMPRODUCT(D166:D187,D189:D210)/SUM(D166:D187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E189:E210,0)),IF(SUM(E166:E187)=0,0,IF((SUMPRODUCT(E166:E187,E189:E210)/SUM(E166:E187))<0,1,(SUMPRODUCT(E166:E187,E189:E210)/SUM(E166:E187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F189:F210,0)),IF(SUM(F166:F187)=0,0,IF((SUMPRODUCT(F166:F187,F189:F210)/SUM(F166:F187))<0,1,(SUMPRODUCT(F166:F187,F189:F210)/SUM(F166:F187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G189:G210,0)),IF(SUM(G166:G187)=0,0,IF((SUMPRODUCT(G166:G187,G189:G210)/SUM(G166:G187))<0,1,(SUMPRODUCT(G166:G187,G189:G210)/SUM(G166:G187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H189:H210,0)),IF(SUM(H166:H187)=0,0,IF((SUMPRODUCT(H166:H187,H189:H210)/SUM(H166:H187))<0,1,(SUMPRODUCT(H166:H187,H189:H210)/SUM(H166:H187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I189:I210,0)),IF(SUM(I166:I187)=0,0,IF((SUMPRODUCT(I166:I187,I189:I210)/SUM(I166:I187))<0,1,(SUMPRODUCT(I166:I187,I189:I210)/SUM(I166:I187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J189:J210,0)),IF(SUM(J166:J187)=0,0,IF((SUMPRODUCT(J166:J187,J189:J210)/SUM(J166:J187))<0,1,(SUMPRODUCT(J166:J187,J189:J210)/SUM(J166:J187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K189:K210,0)),IF(SUM(K166:K187)=0,0,IF((SUMPRODUCT(K166:K187,K189:K210)/SUM(K166:K187))<0,1,(SUMPRODUCT(K166:K187,K189:K210)/SUM(K166:K187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L189:L210,0)),IF(SUM(L166:L187)=0,0,IF((SUMPRODUCT(L166:L187,L189:L210)/SUM(L166:L187))<0,1,(SUMPRODUCT(L166:L187,L189:L210)/SUM(L166:L187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M189:M210,0)),IF(SUM(M166:M187)=0,0,IF((SUMPRODUCT(M166:M187,M189:M210)/SUM(M166:M187))<0,1,(SUMPRODUCT(M166:M187,M189:M210)/SUM(M166:M187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N189:N210,0)),IF(SUM(N166:N187)=0,0,IF((SUMPRODUCT(N166:N187,N189:N210)/SUM(N166:N187))<0,1,(SUMPRODUCT(N166:N187,N189:N210)/SUM(N166:N187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O189:O210,0)),IF(SUM(O166:O187)=0,0,IF((SUMPRODUCT(O166:O187,O189:O210)/SUM(O166:O187))<0,1,(SUMPRODUCT(O166:O187,O189:O210)/SUM(O166:O187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P189:P210,0)),IF(SUM(P166:P187)=0,0,IF((SUMPRODUCT(P166:P187,P189:P210)/SUM(P166:P187))<0,1,(SUMPRODUCT(P166:P187,P189:P210)/SUM(P166:P187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q189:Q210,0)),IF(SUM(Q166:Q187)=0,0,IF((SUMPRODUCT(Q166:Q187,Q189:Q210)/SUM(Q166:Q187))<0,1,(SUMPRODUCT(Q166:Q187,Q189:Q210)/SUM(Q166:Q187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R189:R210,0)),IF(SUM(R166:R187)=0,0,IF((SUMPRODUCT(R166:R187,R189:R210)/SUM(R166:R187))<0,1,(SUMPRODUCT(R166:R187,R189:R210)/SUM(R166:R187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S189:S210,0)),IF(SUM(S166:S187)=0,0,IF((SUMPRODUCT(S166:S187,S189:S210)/SUM(S166:S187))<0,1,(SUMPRODUCT(S166:S187,S189:S210)/SUM(S166:S187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T189:T210,0)),IF(SUM(T166:T187)=0,0,IF((SUMPRODUCT(T166:T187,T189:T210)/SUM(T166:T187))<0,1,(SUMPRODUCT(T166:T187,T189:T210)/SUM(T166:T187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U189:U210,0)),IF(SUM(U166:U187)=0,0,IF((SUMPRODUCT(U166:U187,U189:U210)/SUM(U166:U187))<0,1,(SUMPRODUCT(U166:U187,U189:U210)/SUM(U166:U187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V189:V210,0)),IF(SUM(V166:V187)=0,0,IF((SUMPRODUCT(V166:V187,V189:V210)/SUM(V166:V187))<0,1,(SUMPRODUCT(V166:V187,V189:V210)/SUM(V166:V187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W189:W210,0)),IF(SUM(W166:W187)=0,0,IF((SUMPRODUCT(W166:W187,W189:W210)/SUM(W166:W187))<0,1,(SUMPRODUCT(W166:W187,W189:W210)/SUM(W166:W187)))),\"n/a\")","v":0}]
[]
["Asset Class 5",{"$f":"VLOOKUP($A213,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A213,1,12,\"\"))","v":5},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A214,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A214,0)-OFFSET('RFM input'!H$276,$A214,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A214,0)-OFFSET('RFM input'!I$276,$A214,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A214,0)-OFFSET('RFM input'!J$276,$A214,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A214,0)-OFFSET('RFM input'!K$276,$A214,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A214,0)-OFFSET('RFM input'!L$276,$A214,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A214,0)-OFFSET('RFM input'!M$276,$A214,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A214,0)-OFFSET('RFM input'!N$276,$A214,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A214,0)-OFFSET('RFM input'!O$276,$A214,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A214,0)-OFFSET('RFM input'!P$276,$A214,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A214,0)-OFFSET('RFM input'!Q$276,$A214,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A214,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C214/C$10","v":0},{"$f":"IFERROR(MAX(0,C216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,D216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,E216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,F216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,G216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,H216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,I216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,J216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,K216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,L216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,M216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,N216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,O216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,P216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,R216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,S216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,T216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,U216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0},{"$f":"IFERROR(MAX(0,V216-(OFFSET($C216,0,$A216)/(OFFSET($C215,0,$A216)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A217)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D214*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,D217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,D217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,E217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,E217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,F217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,F217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,G217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,G217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,H217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,H217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,I217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,I217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,J217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,J217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,K217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,K217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,L217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,L217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,M217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,M217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,N217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,N217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,O217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,O217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,P217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,P217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,Q217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,Q217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,R217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,R217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,S217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,S217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,T217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,T217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,U217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,U217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C217,0,$A217))<0,\nMIN(0,V217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217)))),\nMAX(0,V217-(OFFSET($C217,0,$A217)/(OFFSET($C215,-$A216,$A217))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E214*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C218,0,$A218))<0,\nMIN(0,E218-(OFFSET($C218,0,$A218)/(OFFSET($C216,-$A217,$A218)))),\nMAX(0,E218-(OFFSET($C218,0,$A218)/(OFFSET($C216,-$A217,$A218))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F214*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G214*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H214*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I214*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J214*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K214*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L214*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M214*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N214*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O214*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P214*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q214*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R214*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S214*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T214*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U214*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V214*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C235,0,$A235))<0,\nMIN(0,V235-(OFFSET($C235,0,$A235)/(OFFSET($C233,-$A234,$A235)))),\nMAX(0,V235-(OFFSET($C235,0,$A235)/(OFFSET($C233,-$A234,$A235))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W214*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C215","v":0},{"$f":"IF(C239=\"n/a\",\"n/a\",MAX(0,C239-1))","v":0},{"$f":"IF(D239=\"n/a\",\"n/a\",MAX(0,D239-1))","v":0},{"$f":"IF(E239=\"n/a\",\"n/a\",MAX(0,E239-1))","v":0},{"$f":"IF(F239=\"n/a\",\"n/a\",MAX(0,F239-1))","v":0},{"$f":"IF(G239=\"n/a\",\"n/a\",MAX(0,G239-1))","v":0},{"$f":"IF(H239=\"n/a\",\"n/a\",MAX(0,H239-1))","v":0},{"$f":"IF(I239=\"n/a\",\"n/a\",MAX(0,I239-1))","v":0},{"$f":"IF(J239=\"n/a\",\"n/a\",MAX(0,J239-1))","v":0},{"$f":"IF(K239=\"n/a\",\"n/a\",MAX(0,K239-1))","v":0},{"$f":"IF(L239=\"n/a\",\"n/a\",MAX(0,L239-1))","v":0},{"$f":"IF(M239=\"n/a\",\"n/a\",MAX(0,M239-1))","v":0},{"$f":"IF(N239=\"n/a\",\"n/a\",MAX(0,N239-1))","v":0},{"$f":"IF(O239=\"n/a\",\"n/a\",MAX(0,O239-1))","v":0},{"$f":"IF(P239=\"n/a\",\"n/a\",MAX(0,P239-1))","v":0},{"$f":"IF(Q239=\"n/a\",\"n/a\",MAX(0,Q239-1))","v":0},{"$f":"IF(R239=\"n/a\",\"n/a\",MAX(0,R239-1))","v":0},{"$f":"IF(S239=\"n/a\",\"n/a\",MAX(0,S239-1))","v":0},{"$f":"IF(T239=\"n/a\",\"n/a\",MAX(0,T239-1))","v":0},{"$f":"IF(U239=\"n/a\",\"n/a\",MAX(0,U239-1))","v":0},{"$f":"IF(V239=\"n/a\",\"n/a\",MAX(0,V239-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A217)","v":"RL Capex 2012-13"},null,{"$f":"D215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K215","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L215","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M215","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N215","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O215","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P215","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q215","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R215","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S215","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T215","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U215","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V215","v":0},{"$f":"IF(V258=\"n/a\",\"n/a\",MAX(0,V258-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W215","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C239:C260,0)),IF(SUM(C216:C237)=0,0,IF((SUMPRODUCT(C216:C237,C239:C260)/SUM(C216:C237))<0,1,(SUMPRODUCT(C216:C237,C239:C260)/SUM(C216:C237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D239:D260,0)),IF(SUM(D216:D237)=0,0,IF((SUMPRODUCT(D216:D237,D239:D260)/SUM(D216:D237))<0,1,(SUMPRODUCT(D216:D237,D239:D260)/SUM(D216:D237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E239:E260,0)),IF(SUM(E216:E237)=0,0,IF((SUMPRODUCT(E216:E237,E239:E260)/SUM(E216:E237))<0,1,(SUMPRODUCT(E216:E237,E239:E260)/SUM(E216:E237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F239:F260,0)),IF(SUM(F216:F237)=0,0,IF((SUMPRODUCT(F216:F237,F239:F260)/SUM(F216:F237))<0,1,(SUMPRODUCT(F216:F237,F239:F260)/SUM(F216:F237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G239:G260,0)),IF(SUM(G216:G237)=0,0,IF((SUMPRODUCT(G216:G237,G239:G260)/SUM(G216:G237))<0,1,(SUMPRODUCT(G216:G237,G239:G260)/SUM(G216:G237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H239:H260,0)),IF(SUM(H216:H237)=0,0,IF((SUMPRODUCT(H216:H237,H239:H260)/SUM(H216:H237))<0,1,(SUMPRODUCT(H216:H237,H239:H260)/SUM(H216:H237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I239:I260,0)),IF(SUM(I216:I237)=0,0,IF((SUMPRODUCT(I216:I237,I239:I260)/SUM(I216:I237))<0,1,(SUMPRODUCT(I216:I237,I239:I260)/SUM(I216:I237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J239:J260,0)),IF(SUM(J216:J237)=0,0,IF((SUMPRODUCT(J216:J237,J239:J260)/SUM(J216:J237))<0,1,(SUMPRODUCT(J216:J237,J239:J260)/SUM(J216:J237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K239:K260,0)),IF(SUM(K216:K237)=0,0,IF((SUMPRODUCT(K216:K237,K239:K260)/SUM(K216:K237))<0,1,(SUMPRODUCT(K216:K237,K239:K260)/SUM(K216:K237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L239:L260,0)),IF(SUM(L216:L237)=0,0,IF((SUMPRODUCT(L216:L237,L239:L260)/SUM(L216:L237))<0,1,(SUMPRODUCT(L216:L237,L239:L260)/SUM(L216:L237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M239:M260,0)),IF(SUM(M216:M237)=0,0,IF((SUMPRODUCT(M216:M237,M239:M260)/SUM(M216:M237))<0,1,(SUMPRODUCT(M216:M237,M239:M260)/SUM(M216:M237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N239:N260,0)),IF(SUM(N216:N237)=0,0,IF((SUMPRODUCT(N216:N237,N239:N260)/SUM(N216:N237))<0,1,(SUMPRODUCT(N216:N237,N239:N260)/SUM(N216:N237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O239:O260,0)),IF(SUM(O216:O237)=0,0,IF((SUMPRODUCT(O216:O237,O239:O260)/SUM(O216:O237))<0,1,(SUMPRODUCT(O216:O237,O239:O260)/SUM(O216:O237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P239:P260,0)),IF(SUM(P216:P237)=0,0,IF((SUMPRODUCT(P216:P237,P239:P260)/SUM(P216:P237))<0,1,(SUMPRODUCT(P216:P237,P239:P260)/SUM(P216:P237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q239:Q260,0)),IF(SUM(Q216:Q237)=0,0,IF((SUMPRODUCT(Q216:Q237,Q239:Q260)/SUM(Q216:Q237))<0,1,(SUMPRODUCT(Q216:Q237,Q239:Q260)/SUM(Q216:Q237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R239:R260,0)),IF(SUM(R216:R237)=0,0,IF((SUMPRODUCT(R216:R237,R239:R260)/SUM(R216:R237))<0,1,(SUMPRODUCT(R216:R237,R239:R260)/SUM(R216:R237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S239:S260,0)),IF(SUM(S216:S237)=0,0,IF((SUMPRODUCT(S216:S237,S239:S260)/SUM(S216:S237))<0,1,(SUMPRODUCT(S216:S237,S239:S260)/SUM(S216:S237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T239:T260,0)),IF(SUM(T216:T237)=0,0,IF((SUMPRODUCT(T216:T237,T239:T260)/SUM(T216:T237))<0,1,(SUMPRODUCT(T216:T237,T239:T260)/SUM(T216:T237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U239:U260,0)),IF(SUM(U216:U237)=0,0,IF((SUMPRODUCT(U216:U237,U239:U260)/SUM(U216:U237))<0,1,(SUMPRODUCT(U216:U237,U239:U260)/SUM(U216:U237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V239:V260,0)),IF(SUM(V216:V237)=0,0,IF((SUMPRODUCT(V216:V237,V239:V260)/SUM(V216:V237))<0,1,(SUMPRODUCT(V216:V237,V239:V260)/SUM(V216:V237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W239:W260,0)),IF(SUM(W216:W237)=0,0,IF((SUMPRODUCT(W216:W237,W239:W260)/SUM(W216:W237))<0,1,(SUMPRODUCT(W216:W237,W239:W260)/SUM(W216:W237)))),\"n/a\")","v":0}]
[]
["Asset Class 6",{"$f":"VLOOKUP($A263,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A263,1,12,\"\"))","v":6},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A264,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A264,0)-OFFSET('RFM input'!H$276,$A264,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A264,0)-OFFSET('RFM input'!I$276,$A264,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A264,0)-OFFSET('RFM input'!J$276,$A264,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A264,0)-OFFSET('RFM input'!K$276,$A264,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A264,0)-OFFSET('RFM input'!L$276,$A264,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A264,0)-OFFSET('RFM input'!M$276,$A264,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A264,0)-OFFSET('RFM input'!N$276,$A264,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A264,0)-OFFSET('RFM input'!O$276,$A264,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A264,0)-OFFSET('RFM input'!P$276,$A264,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A264,0)-OFFSET('RFM input'!Q$276,$A264,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A264,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C264/C$10","v":0},{"$f":"IFERROR(MAX(0,C266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,D266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,E266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,F266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,G266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,H266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,I266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,J266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,K266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,L266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,M266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,N266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,O266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,P266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,R266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,S266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,T266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,U266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0},{"$f":"IFERROR(MAX(0,V266-(OFFSET($C266,0,$A266)/(OFFSET($C265,0,$A266)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A267)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D264*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,D267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,D267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,E267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,E267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,F267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,F267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,G267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,G267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,H267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,H267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,I267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,I267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,J267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,J267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,K267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,K267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,L267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,L267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,M267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,M267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,N267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,N267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,O267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,O267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,P267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,P267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,Q267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,Q267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,R267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,R267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,S267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,S267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,T267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,T267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,U267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,U267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C267,0,$A267))<0,\nMIN(0,V267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267)))),\nMAX(0,V267-(OFFSET($C267,0,$A267)/(OFFSET($C265,-$A266,$A267))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E264*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C268,0,$A268))<0,\nMIN(0,E268-(OFFSET($C268,0,$A268)/(OFFSET($C266,-$A267,$A268)))),\nMAX(0,E268-(OFFSET($C268,0,$A268)/(OFFSET($C266,-$A267,$A268))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F264*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G264*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H264*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I264*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J264*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K264*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L264*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M264*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N264*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O264*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P264*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q264*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R264*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S264*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T264*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U264*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V264*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C285,0,$A285))<0,\nMIN(0,V285-(OFFSET($C285,0,$A285)/(OFFSET($C283,-$A284,$A285)))),\nMAX(0,V285-(OFFSET($C285,0,$A285)/(OFFSET($C283,-$A284,$A285))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W264*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C265","v":0},{"$f":"IF(C289=\"n/a\",\"n/a\",MAX(0,C289-1))","v":0},{"$f":"IF(D289=\"n/a\",\"n/a\",MAX(0,D289-1))","v":0},{"$f":"IF(E289=\"n/a\",\"n/a\",MAX(0,E289-1))","v":0},{"$f":"IF(F289=\"n/a\",\"n/a\",MAX(0,F289-1))","v":0},{"$f":"IF(G289=\"n/a\",\"n/a\",MAX(0,G289-1))","v":0},{"$f":"IF(H289=\"n/a\",\"n/a\",MAX(0,H289-1))","v":0},{"$f":"IF(I289=\"n/a\",\"n/a\",MAX(0,I289-1))","v":0},{"$f":"IF(J289=\"n/a\",\"n/a\",MAX(0,J289-1))","v":0},{"$f":"IF(K289=\"n/a\",\"n/a\",MAX(0,K289-1))","v":0},{"$f":"IF(L289=\"n/a\",\"n/a\",MAX(0,L289-1))","v":0},{"$f":"IF(M289=\"n/a\",\"n/a\",MAX(0,M289-1))","v":0},{"$f":"IF(N289=\"n/a\",\"n/a\",MAX(0,N289-1))","v":0},{"$f":"IF(O289=\"n/a\",\"n/a\",MAX(0,O289-1))","v":0},{"$f":"IF(P289=\"n/a\",\"n/a\",MAX(0,P289-1))","v":0},{"$f":"IF(Q289=\"n/a\",\"n/a\",MAX(0,Q289-1))","v":0},{"$f":"IF(R289=\"n/a\",\"n/a\",MAX(0,R289-1))","v":0},{"$f":"IF(S289=\"n/a\",\"n/a\",MAX(0,S289-1))","v":0},{"$f":"IF(T289=\"n/a\",\"n/a\",MAX(0,T289-1))","v":0},{"$f":"IF(U289=\"n/a\",\"n/a\",MAX(0,U289-1))","v":0},{"$f":"IF(V289=\"n/a\",\"n/a\",MAX(0,V289-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A267)","v":"RL Capex 2012-13"},null,{"$f":"D265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K265","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L265","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M265","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N265","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O265","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P265","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q265","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R265","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S265","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T265","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U265","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V265","v":0},{"$f":"IF(V308=\"n/a\",\"n/a\",MAX(0,V308-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W265","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C289:C310,0)),IF(SUM(C266:C287)=0,0,IF((SUMPRODUCT(C266:C287,C289:C310)/SUM(C266:C287))<0,1,(SUMPRODUCT(C266:C287,C289:C310)/SUM(C266:C287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D289:D310,0)),IF(SUM(D266:D287)=0,0,IF((SUMPRODUCT(D266:D287,D289:D310)/SUM(D266:D287))<0,1,(SUMPRODUCT(D266:D287,D289:D310)/SUM(D266:D287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E289:E310,0)),IF(SUM(E266:E287)=0,0,IF((SUMPRODUCT(E266:E287,E289:E310)/SUM(E266:E287))<0,1,(SUMPRODUCT(E266:E287,E289:E310)/SUM(E266:E287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F289:F310,0)),IF(SUM(F266:F287)=0,0,IF((SUMPRODUCT(F266:F287,F289:F310)/SUM(F266:F287))<0,1,(SUMPRODUCT(F266:F287,F289:F310)/SUM(F266:F287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G289:G310,0)),IF(SUM(G266:G287)=0,0,IF((SUMPRODUCT(G266:G287,G289:G310)/SUM(G266:G287))<0,1,(SUMPRODUCT(G266:G287,G289:G310)/SUM(G266:G287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H289:H310,0)),IF(SUM(H266:H287)=0,0,IF((SUMPRODUCT(H266:H287,H289:H310)/SUM(H266:H287))<0,1,(SUMPRODUCT(H266:H287,H289:H310)/SUM(H266:H287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I289:I310,0)),IF(SUM(I266:I287)=0,0,IF((SUMPRODUCT(I266:I287,I289:I310)/SUM(I266:I287))<0,1,(SUMPRODUCT(I266:I287,I289:I310)/SUM(I266:I287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J289:J310,0)),IF(SUM(J266:J287)=0,0,IF((SUMPRODUCT(J266:J287,J289:J310)/SUM(J266:J287))<0,1,(SUMPRODUCT(J266:J287,J289:J310)/SUM(J266:J287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K289:K310,0)),IF(SUM(K266:K287)=0,0,IF((SUMPRODUCT(K266:K287,K289:K310)/SUM(K266:K287))<0,1,(SUMPRODUCT(K266:K287,K289:K310)/SUM(K266:K287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L289:L310,0)),IF(SUM(L266:L287)=0,0,IF((SUMPRODUCT(L266:L287,L289:L310)/SUM(L266:L287))<0,1,(SUMPRODUCT(L266:L287,L289:L310)/SUM(L266:L287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M289:M310,0)),IF(SUM(M266:M287)=0,0,IF((SUMPRODUCT(M266:M287,M289:M310)/SUM(M266:M287))<0,1,(SUMPRODUCT(M266:M287,M289:M310)/SUM(M266:M287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N289:N310,0)),IF(SUM(N266:N287)=0,0,IF((SUMPRODUCT(N266:N287,N289:N310)/SUM(N266:N287))<0,1,(SUMPRODUCT(N266:N287,N289:N310)/SUM(N266:N287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O289:O310,0)),IF(SUM(O266:O287)=0,0,IF((SUMPRODUCT(O266:O287,O289:O310)/SUM(O266:O287))<0,1,(SUMPRODUCT(O266:O287,O289:O310)/SUM(O266:O287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P289:P310,0)),IF(SUM(P266:P287)=0,0,IF((SUMPRODUCT(P266:P287,P289:P310)/SUM(P266:P287))<0,1,(SUMPRODUCT(P266:P287,P289:P310)/SUM(P266:P287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q289:Q310,0)),IF(SUM(Q266:Q287)=0,0,IF((SUMPRODUCT(Q266:Q287,Q289:Q310)/SUM(Q266:Q287))<0,1,(SUMPRODUCT(Q266:Q287,Q289:Q310)/SUM(Q266:Q287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R289:R310,0)),IF(SUM(R266:R287)=0,0,IF((SUMPRODUCT(R266:R287,R289:R310)/SUM(R266:R287))<0,1,(SUMPRODUCT(R266:R287,R289:R310)/SUM(R266:R287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S289:S310,0)),IF(SUM(S266:S287)=0,0,IF((SUMPRODUCT(S266:S287,S289:S310)/SUM(S266:S287))<0,1,(SUMPRODUCT(S266:S287,S289:S310)/SUM(S266:S287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T289:T310,0)),IF(SUM(T266:T287)=0,0,IF((SUMPRODUCT(T266:T287,T289:T310)/SUM(T266:T287))<0,1,(SUMPRODUCT(T266:T287,T289:T310)/SUM(T266:T287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U289:U310,0)),IF(SUM(U266:U287)=0,0,IF((SUMPRODUCT(U266:U287,U289:U310)/SUM(U266:U287))<0,1,(SUMPRODUCT(U266:U287,U289:U310)/SUM(U266:U287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V289:V310,0)),IF(SUM(V266:V287)=0,0,IF((SUMPRODUCT(V266:V287,V289:V310)/SUM(V266:V287))<0,1,(SUMPRODUCT(V266:V287,V289:V310)/SUM(V266:V287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W289:W310,0)),IF(SUM(W266:W287)=0,0,IF((SUMPRODUCT(W266:W287,W289:W310)/SUM(W266:W287))<0,1,(SUMPRODUCT(W266:W287,W289:W310)/SUM(W266:W287)))),\"n/a\")","v":0}]
[]
["Asset Class 7",{"$f":"VLOOKUP($A313,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A313,1,12,\"\"))","v":7},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A314,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A314,0)-OFFSET('RFM input'!H$276,$A314,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A314,0)-OFFSET('RFM input'!I$276,$A314,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A314,0)-OFFSET('RFM input'!J$276,$A314,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A314,0)-OFFSET('RFM input'!K$276,$A314,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A314,0)-OFFSET('RFM input'!L$276,$A314,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A314,0)-OFFSET('RFM input'!M$276,$A314,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A314,0)-OFFSET('RFM input'!N$276,$A314,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A314,0)-OFFSET('RFM input'!O$276,$A314,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A314,0)-OFFSET('RFM input'!P$276,$A314,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A314,0)-OFFSET('RFM input'!Q$276,$A314,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A314,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C314/C$10","v":0},{"$f":"IFERROR(MAX(0,C316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,D316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,E316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,F316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,G316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,H316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,I316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,J316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,K316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,L316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,M316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,N316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,O316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,P316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,R316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,S316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,T316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,U316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0},{"$f":"IFERROR(MAX(0,V316-(OFFSET($C316,0,$A316)/(OFFSET($C315,0,$A316)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A317)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D314*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,D317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,D317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,E317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,E317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,F317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,F317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,G317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,G317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,H317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,H317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,I317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,I317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,J317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,J317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,K317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,K317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,L317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,L317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,M317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,M317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,N317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,N317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,O317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,O317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,P317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,P317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,Q317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,Q317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,R317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,R317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,S317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,S317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,T317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,T317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,U317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,U317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C317,0,$A317))<0,\nMIN(0,V317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317)))),\nMAX(0,V317-(OFFSET($C317,0,$A317)/(OFFSET($C315,-$A316,$A317))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E314*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C318,0,$A318))<0,\nMIN(0,E318-(OFFSET($C318,0,$A318)/(OFFSET($C316,-$A317,$A318)))),\nMAX(0,E318-(OFFSET($C318,0,$A318)/(OFFSET($C316,-$A317,$A318))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F314*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G314*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H314*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I314*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J314*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K314*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L314*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M314*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N314*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O314*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P314*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q314*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R314*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S314*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T314*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U314*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V314*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C335,0,$A335))<0,\nMIN(0,V335-(OFFSET($C335,0,$A335)/(OFFSET($C333,-$A334,$A335)))),\nMAX(0,V335-(OFFSET($C335,0,$A335)/(OFFSET($C333,-$A334,$A335))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W314*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C315","v":0},{"$f":"IF(C339=\"n/a\",\"n/a\",MAX(0,C339-1))","v":0},{"$f":"IF(D339=\"n/a\",\"n/a\",MAX(0,D339-1))","v":0},{"$f":"IF(E339=\"n/a\",\"n/a\",MAX(0,E339-1))","v":0},{"$f":"IF(F339=\"n/a\",\"n/a\",MAX(0,F339-1))","v":0},{"$f":"IF(G339=\"n/a\",\"n/a\",MAX(0,G339-1))","v":0},{"$f":"IF(H339=\"n/a\",\"n/a\",MAX(0,H339-1))","v":0},{"$f":"IF(I339=\"n/a\",\"n/a\",MAX(0,I339-1))","v":0},{"$f":"IF(J339=\"n/a\",\"n/a\",MAX(0,J339-1))","v":0},{"$f":"IF(K339=\"n/a\",\"n/a\",MAX(0,K339-1))","v":0},{"$f":"IF(L339=\"n/a\",\"n/a\",MAX(0,L339-1))","v":0},{"$f":"IF(M339=\"n/a\",\"n/a\",MAX(0,M339-1))","v":0},{"$f":"IF(N339=\"n/a\",\"n/a\",MAX(0,N339-1))","v":0},{"$f":"IF(O339=\"n/a\",\"n/a\",MAX(0,O339-1))","v":0},{"$f":"IF(P339=\"n/a\",\"n/a\",MAX(0,P339-1))","v":0},{"$f":"IF(Q339=\"n/a\",\"n/a\",MAX(0,Q339-1))","v":0},{"$f":"IF(R339=\"n/a\",\"n/a\",MAX(0,R339-1))","v":0},{"$f":"IF(S339=\"n/a\",\"n/a\",MAX(0,S339-1))","v":0},{"$f":"IF(T339=\"n/a\",\"n/a\",MAX(0,T339-1))","v":0},{"$f":"IF(U339=\"n/a\",\"n/a\",MAX(0,U339-1))","v":0},{"$f":"IF(V339=\"n/a\",\"n/a\",MAX(0,V339-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A317)","v":"RL Capex 2012-13"},null,{"$f":"D315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K315","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L315","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M315","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N315","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O315","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P315","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q315","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R315","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S315","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T315","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U315","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V315","v":0},{"$f":"IF(V358=\"n/a\",\"n/a\",MAX(0,V358-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W315","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C339:C360,0)),IF(SUM(C316:C337)=0,0,IF((SUMPRODUCT(C316:C337,C339:C360)/SUM(C316:C337))<0,1,(SUMPRODUCT(C316:C337,C339:C360)/SUM(C316:C337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D339:D360,0)),IF(SUM(D316:D337)=0,0,IF((SUMPRODUCT(D316:D337,D339:D360)/SUM(D316:D337))<0,1,(SUMPRODUCT(D316:D337,D339:D360)/SUM(D316:D337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E339:E360,0)),IF(SUM(E316:E337)=0,0,IF((SUMPRODUCT(E316:E337,E339:E360)/SUM(E316:E337))<0,1,(SUMPRODUCT(E316:E337,E339:E360)/SUM(E316:E337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F339:F360,0)),IF(SUM(F316:F337)=0,0,IF((SUMPRODUCT(F316:F337,F339:F360)/SUM(F316:F337))<0,1,(SUMPRODUCT(F316:F337,F339:F360)/SUM(F316:F337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G339:G360,0)),IF(SUM(G316:G337)=0,0,IF((SUMPRODUCT(G316:G337,G339:G360)/SUM(G316:G337))<0,1,(SUMPRODUCT(G316:G337,G339:G360)/SUM(G316:G337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H339:H360,0)),IF(SUM(H316:H337)=0,0,IF((SUMPRODUCT(H316:H337,H339:H360)/SUM(H316:H337))<0,1,(SUMPRODUCT(H316:H337,H339:H360)/SUM(H316:H337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I339:I360,0)),IF(SUM(I316:I337)=0,0,IF((SUMPRODUCT(I316:I337,I339:I360)/SUM(I316:I337))<0,1,(SUMPRODUCT(I316:I337,I339:I360)/SUM(I316:I337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J339:J360,0)),IF(SUM(J316:J337)=0,0,IF((SUMPRODUCT(J316:J337,J339:J360)/SUM(J316:J337))<0,1,(SUMPRODUCT(J316:J337,J339:J360)/SUM(J316:J337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K339:K360,0)),IF(SUM(K316:K337)=0,0,IF((SUMPRODUCT(K316:K337,K339:K360)/SUM(K316:K337))<0,1,(SUMPRODUCT(K316:K337,K339:K360)/SUM(K316:K337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L339:L360,0)),IF(SUM(L316:L337)=0,0,IF((SUMPRODUCT(L316:L337,L339:L360)/SUM(L316:L337))<0,1,(SUMPRODUCT(L316:L337,L339:L360)/SUM(L316:L337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M339:M360,0)),IF(SUM(M316:M337)=0,0,IF((SUMPRODUCT(M316:M337,M339:M360)/SUM(M316:M337))<0,1,(SUMPRODUCT(M316:M337,M339:M360)/SUM(M316:M337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N339:N360,0)),IF(SUM(N316:N337)=0,0,IF((SUMPRODUCT(N316:N337,N339:N360)/SUM(N316:N337))<0,1,(SUMPRODUCT(N316:N337,N339:N360)/SUM(N316:N337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O339:O360,0)),IF(SUM(O316:O337)=0,0,IF((SUMPRODUCT(O316:O337,O339:O360)/SUM(O316:O337))<0,1,(SUMPRODUCT(O316:O337,O339:O360)/SUM(O316:O337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P339:P360,0)),IF(SUM(P316:P337)=0,0,IF((SUMPRODUCT(P316:P337,P339:P360)/SUM(P316:P337))<0,1,(SUMPRODUCT(P316:P337,P339:P360)/SUM(P316:P337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q339:Q360,0)),IF(SUM(Q316:Q337)=0,0,IF((SUMPRODUCT(Q316:Q337,Q339:Q360)/SUM(Q316:Q337))<0,1,(SUMPRODUCT(Q316:Q337,Q339:Q360)/SUM(Q316:Q337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R339:R360,0)),IF(SUM(R316:R337)=0,0,IF((SUMPRODUCT(R316:R337,R339:R360)/SUM(R316:R337))<0,1,(SUMPRODUCT(R316:R337,R339:R360)/SUM(R316:R337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S339:S360,0)),IF(SUM(S316:S337)=0,0,IF((SUMPRODUCT(S316:S337,S339:S360)/SUM(S316:S337))<0,1,(SUMPRODUCT(S316:S337,S339:S360)/SUM(S316:S337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T339:T360,0)),IF(SUM(T316:T337)=0,0,IF((SUMPRODUCT(T316:T337,T339:T360)/SUM(T316:T337))<0,1,(SUMPRODUCT(T316:T337,T339:T360)/SUM(T316:T337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U339:U360,0)),IF(SUM(U316:U337)=0,0,IF((SUMPRODUCT(U316:U337,U339:U360)/SUM(U316:U337))<0,1,(SUMPRODUCT(U316:U337,U339:U360)/SUM(U316:U337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V339:V360,0)),IF(SUM(V316:V337)=0,0,IF((SUMPRODUCT(V316:V337,V339:V360)/SUM(V316:V337))<0,1,(SUMPRODUCT(V316:V337,V339:V360)/SUM(V316:V337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W339:W360,0)),IF(SUM(W316:W337)=0,0,IF((SUMPRODUCT(W316:W337,W339:W360)/SUM(W316:W337))<0,1,(SUMPRODUCT(W316:W337,W339:W360)/SUM(W316:W337)))),\"n/a\")","v":0}]
[]
["Asset Class 8",{"$f":"VLOOKUP($A363,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A363,1,12,\"\"))","v":8},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A364,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A364,0)-OFFSET('RFM input'!H$276,$A364,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A364,0)-OFFSET('RFM input'!I$276,$A364,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A364,0)-OFFSET('RFM input'!J$276,$A364,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A364,0)-OFFSET('RFM input'!K$276,$A364,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A364,0)-OFFSET('RFM input'!L$276,$A364,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A364,0)-OFFSET('RFM input'!M$276,$A364,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A364,0)-OFFSET('RFM input'!N$276,$A364,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A364,0)-OFFSET('RFM input'!O$276,$A364,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A364,0)-OFFSET('RFM input'!P$276,$A364,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A364,0)-OFFSET('RFM input'!Q$276,$A364,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A364,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C364/C$10","v":0},{"$f":"IFERROR(MAX(0,C366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,D366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,E366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,F366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,G366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,H366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,I366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,J366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,K366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,L366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,M366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,N366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,O366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,P366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,R366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,S366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,T366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,U366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0},{"$f":"IFERROR(MAX(0,V366-(OFFSET($C366,0,$A366)/(OFFSET($C365,0,$A366)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A367)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D364*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,D367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,D367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,E367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,E367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,F367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,F367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,G367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,G367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,H367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,H367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,I367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,I367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,J367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,J367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,K367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,K367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,L367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,L367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,M367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,M367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,N367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,N367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,O367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,O367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,P367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,P367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,Q367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,Q367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,R367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,R367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,S367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,S367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,T367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,T367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,U367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,U367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C367,0,$A367))<0,\nMIN(0,V367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367)))),\nMAX(0,V367-(OFFSET($C367,0,$A367)/(OFFSET($C365,-$A366,$A367))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E364*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C368,0,$A368))<0,\nMIN(0,E368-(OFFSET($C368,0,$A368)/(OFFSET($C366,-$A367,$A368)))),\nMAX(0,E368-(OFFSET($C368,0,$A368)/(OFFSET($C366,-$A367,$A368))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F364*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G364*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H364*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I364*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J364*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K364*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L364*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M364*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N364*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O364*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P364*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q364*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R364*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S364*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T364*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U364*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V364*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C385,0,$A385))<0,\nMIN(0,V385-(OFFSET($C385,0,$A385)/(OFFSET($C383,-$A384,$A385)))),\nMAX(0,V385-(OFFSET($C385,0,$A385)/(OFFSET($C383,-$A384,$A385))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W364*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C365","v":0},{"$f":"IF(C389=\"n/a\",\"n/a\",MAX(0,C389-1))","v":0},{"$f":"IF(D389=\"n/a\",\"n/a\",MAX(0,D389-1))","v":0},{"$f":"IF(E389=\"n/a\",\"n/a\",MAX(0,E389-1))","v":0},{"$f":"IF(F389=\"n/a\",\"n/a\",MAX(0,F389-1))","v":0},{"$f":"IF(G389=\"n/a\",\"n/a\",MAX(0,G389-1))","v":0},{"$f":"IF(H389=\"n/a\",\"n/a\",MAX(0,H389-1))","v":0},{"$f":"IF(I389=\"n/a\",\"n/a\",MAX(0,I389-1))","v":0},{"$f":"IF(J389=\"n/a\",\"n/a\",MAX(0,J389-1))","v":0},{"$f":"IF(K389=\"n/a\",\"n/a\",MAX(0,K389-1))","v":0},{"$f":"IF(L389=\"n/a\",\"n/a\",MAX(0,L389-1))","v":0},{"$f":"IF(M389=\"n/a\",\"n/a\",MAX(0,M389-1))","v":0},{"$f":"IF(N389=\"n/a\",\"n/a\",MAX(0,N389-1))","v":0},{"$f":"IF(O389=\"n/a\",\"n/a\",MAX(0,O389-1))","v":0},{"$f":"IF(P389=\"n/a\",\"n/a\",MAX(0,P389-1))","v":0},{"$f":"IF(Q389=\"n/a\",\"n/a\",MAX(0,Q389-1))","v":0},{"$f":"IF(R389=\"n/a\",\"n/a\",MAX(0,R389-1))","v":0},{"$f":"IF(S389=\"n/a\",\"n/a\",MAX(0,S389-1))","v":0},{"$f":"IF(T389=\"n/a\",\"n/a\",MAX(0,T389-1))","v":0},{"$f":"IF(U389=\"n/a\",\"n/a\",MAX(0,U389-1))","v":0},{"$f":"IF(V389=\"n/a\",\"n/a\",MAX(0,V389-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A367)","v":"RL Capex 2012-13"},null,{"$f":"D365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K365","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L365","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M365","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N365","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O365","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P365","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q365","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R365","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S365","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T365","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U365","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V365","v":0},{"$f":"IF(V408=\"n/a\",\"n/a\",MAX(0,V408-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W365","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C389:C410,0)),IF(SUM(C366:C387)=0,0,IF((SUMPRODUCT(C366:C387,C389:C410)/SUM(C366:C387))<0,1,(SUMPRODUCT(C366:C387,C389:C410)/SUM(C366:C387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D389:D410,0)),IF(SUM(D366:D387)=0,0,IF((SUMPRODUCT(D366:D387,D389:D410)/SUM(D366:D387))<0,1,(SUMPRODUCT(D366:D387,D389:D410)/SUM(D366:D387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E389:E410,0)),IF(SUM(E366:E387)=0,0,IF((SUMPRODUCT(E366:E387,E389:E410)/SUM(E366:E387))<0,1,(SUMPRODUCT(E366:E387,E389:E410)/SUM(E366:E387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F389:F410,0)),IF(SUM(F366:F387)=0,0,IF((SUMPRODUCT(F366:F387,F389:F410)/SUM(F366:F387))<0,1,(SUMPRODUCT(F366:F387,F389:F410)/SUM(F366:F387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G389:G410,0)),IF(SUM(G366:G387)=0,0,IF((SUMPRODUCT(G366:G387,G389:G410)/SUM(G366:G387))<0,1,(SUMPRODUCT(G366:G387,G389:G410)/SUM(G366:G387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H389:H410,0)),IF(SUM(H366:H387)=0,0,IF((SUMPRODUCT(H366:H387,H389:H410)/SUM(H366:H387))<0,1,(SUMPRODUCT(H366:H387,H389:H410)/SUM(H366:H387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I389:I410,0)),IF(SUM(I366:I387)=0,0,IF((SUMPRODUCT(I366:I387,I389:I410)/SUM(I366:I387))<0,1,(SUMPRODUCT(I366:I387,I389:I410)/SUM(I366:I387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J389:J410,0)),IF(SUM(J366:J387)=0,0,IF((SUMPRODUCT(J366:J387,J389:J410)/SUM(J366:J387))<0,1,(SUMPRODUCT(J366:J387,J389:J410)/SUM(J366:J387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K389:K410,0)),IF(SUM(K366:K387)=0,0,IF((SUMPRODUCT(K366:K387,K389:K410)/SUM(K366:K387))<0,1,(SUMPRODUCT(K366:K387,K389:K410)/SUM(K366:K387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L389:L410,0)),IF(SUM(L366:L387)=0,0,IF((SUMPRODUCT(L366:L387,L389:L410)/SUM(L366:L387))<0,1,(SUMPRODUCT(L366:L387,L389:L410)/SUM(L366:L387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M389:M410,0)),IF(SUM(M366:M387)=0,0,IF((SUMPRODUCT(M366:M387,M389:M410)/SUM(M366:M387))<0,1,(SUMPRODUCT(M366:M387,M389:M410)/SUM(M366:M387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N389:N410,0)),IF(SUM(N366:N387)=0,0,IF((SUMPRODUCT(N366:N387,N389:N410)/SUM(N366:N387))<0,1,(SUMPRODUCT(N366:N387,N389:N410)/SUM(N366:N387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O389:O410,0)),IF(SUM(O366:O387)=0,0,IF((SUMPRODUCT(O366:O387,O389:O410)/SUM(O366:O387))<0,1,(SUMPRODUCT(O366:O387,O389:O410)/SUM(O366:O387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P389:P410,0)),IF(SUM(P366:P387)=0,0,IF((SUMPRODUCT(P366:P387,P389:P410)/SUM(P366:P387))<0,1,(SUMPRODUCT(P366:P387,P389:P410)/SUM(P366:P387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q389:Q410,0)),IF(SUM(Q366:Q387)=0,0,IF((SUMPRODUCT(Q366:Q387,Q389:Q410)/SUM(Q366:Q387))<0,1,(SUMPRODUCT(Q366:Q387,Q389:Q410)/SUM(Q366:Q387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R389:R410,0)),IF(SUM(R366:R387)=0,0,IF((SUMPRODUCT(R366:R387,R389:R410)/SUM(R366:R387))<0,1,(SUMPRODUCT(R366:R387,R389:R410)/SUM(R366:R387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S389:S410,0)),IF(SUM(S366:S387)=0,0,IF((SUMPRODUCT(S366:S387,S389:S410)/SUM(S366:S387))<0,1,(SUMPRODUCT(S366:S387,S389:S410)/SUM(S366:S387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T389:T410,0)),IF(SUM(T366:T387)=0,0,IF((SUMPRODUCT(T366:T387,T389:T410)/SUM(T366:T387))<0,1,(SUMPRODUCT(T366:T387,T389:T410)/SUM(T366:T387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U389:U410,0)),IF(SUM(U366:U387)=0,0,IF((SUMPRODUCT(U366:U387,U389:U410)/SUM(U366:U387))<0,1,(SUMPRODUCT(U366:U387,U389:U410)/SUM(U366:U387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V389:V410,0)),IF(SUM(V366:V387)=0,0,IF((SUMPRODUCT(V366:V387,V389:V410)/SUM(V366:V387))<0,1,(SUMPRODUCT(V366:V387,V389:V410)/SUM(V366:V387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W389:W410,0)),IF(SUM(W366:W387)=0,0,IF((SUMPRODUCT(W366:W387,W389:W410)/SUM(W366:W387))<0,1,(SUMPRODUCT(W366:W387,W389:W410)/SUM(W366:W387)))),\"n/a\")","v":0}]
[]
["Asset Class 9",{"$f":"VLOOKUP($A413,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A413,1,12,\"\"))","v":9},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A414,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A414,0)-OFFSET('RFM input'!H$276,$A414,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A414,0)-OFFSET('RFM input'!I$276,$A414,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A414,0)-OFFSET('RFM input'!J$276,$A414,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A414,0)-OFFSET('RFM input'!K$276,$A414,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A414,0)-OFFSET('RFM input'!L$276,$A414,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A414,0)-OFFSET('RFM input'!M$276,$A414,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A414,0)-OFFSET('RFM input'!N$276,$A414,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A414,0)-OFFSET('RFM input'!O$276,$A414,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A414,0)-OFFSET('RFM input'!P$276,$A414,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A414,0)-OFFSET('RFM input'!Q$276,$A414,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A414,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C414/C$10","v":0},{"$f":"IFERROR(MAX(0,C416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,D416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,E416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,F416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,G416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,H416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,I416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,J416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,K416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,L416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,M416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,N416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,O416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,P416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,R416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,S416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,T416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,U416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0},{"$f":"IFERROR(MAX(0,V416-(OFFSET($C416,0,$A416)/(OFFSET($C415,0,$A416)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A417)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D414*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,D417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,D417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,E417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,E417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,F417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,F417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,G417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,G417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,H417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,H417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,I417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,I417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,J417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,J417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,K417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,K417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,L417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,L417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,M417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,M417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,N417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,N417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,O417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,O417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,P417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,P417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,Q417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,Q417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,R417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,R417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,S417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,S417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,T417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,T417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,U417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,U417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C417,0,$A417))<0,\nMIN(0,V417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417)))),\nMAX(0,V417-(OFFSET($C417,0,$A417)/(OFFSET($C415,-$A416,$A417))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E414*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C418,0,$A418))<0,\nMIN(0,E418-(OFFSET($C418,0,$A418)/(OFFSET($C416,-$A417,$A418)))),\nMAX(0,E418-(OFFSET($C418,0,$A418)/(OFFSET($C416,-$A417,$A418))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F414*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G414*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H414*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I414*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J414*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K414*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L414*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M414*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N414*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O414*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P414*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q414*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R414*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S414*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T414*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U414*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V414*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C435,0,$A435))<0,\nMIN(0,V435-(OFFSET($C435,0,$A435)/(OFFSET($C433,-$A434,$A435)))),\nMAX(0,V435-(OFFSET($C435,0,$A435)/(OFFSET($C433,-$A434,$A435))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W414*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C415","v":0},{"$f":"IF(C439=\"n/a\",\"n/a\",MAX(0,C439-1))","v":0},{"$f":"IF(D439=\"n/a\",\"n/a\",MAX(0,D439-1))","v":0},{"$f":"IF(E439=\"n/a\",\"n/a\",MAX(0,E439-1))","v":0},{"$f":"IF(F439=\"n/a\",\"n/a\",MAX(0,F439-1))","v":0},{"$f":"IF(G439=\"n/a\",\"n/a\",MAX(0,G439-1))","v":0},{"$f":"IF(H439=\"n/a\",\"n/a\",MAX(0,H439-1))","v":0},{"$f":"IF(I439=\"n/a\",\"n/a\",MAX(0,I439-1))","v":0},{"$f":"IF(J439=\"n/a\",\"n/a\",MAX(0,J439-1))","v":0},{"$f":"IF(K439=\"n/a\",\"n/a\",MAX(0,K439-1))","v":0},{"$f":"IF(L439=\"n/a\",\"n/a\",MAX(0,L439-1))","v":0},{"$f":"IF(M439=\"n/a\",\"n/a\",MAX(0,M439-1))","v":0},{"$f":"IF(N439=\"n/a\",\"n/a\",MAX(0,N439-1))","v":0},{"$f":"IF(O439=\"n/a\",\"n/a\",MAX(0,O439-1))","v":0},{"$f":"IF(P439=\"n/a\",\"n/a\",MAX(0,P439-1))","v":0},{"$f":"IF(Q439=\"n/a\",\"n/a\",MAX(0,Q439-1))","v":0},{"$f":"IF(R439=\"n/a\",\"n/a\",MAX(0,R439-1))","v":0},{"$f":"IF(S439=\"n/a\",\"n/a\",MAX(0,S439-1))","v":0},{"$f":"IF(T439=\"n/a\",\"n/a\",MAX(0,T439-1))","v":0},{"$f":"IF(U439=\"n/a\",\"n/a\",MAX(0,U439-1))","v":0},{"$f":"IF(V439=\"n/a\",\"n/a\",MAX(0,V439-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A417)","v":"RL Capex 2012-13"},null,{"$f":"D415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K415","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L415","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M415","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N415","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O415","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P415","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q415","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R415","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S415","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T415","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U415","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V415","v":0},{"$f":"IF(V458=\"n/a\",\"n/a\",MAX(0,V458-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W415","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C439:C460,0)),IF(SUM(C416:C437)=0,0,IF((SUMPRODUCT(C416:C437,C439:C460)/SUM(C416:C437))<0,1,(SUMPRODUCT(C416:C437,C439:C460)/SUM(C416:C437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D439:D460,0)),IF(SUM(D416:D437)=0,0,IF((SUMPRODUCT(D416:D437,D439:D460)/SUM(D416:D437))<0,1,(SUMPRODUCT(D416:D437,D439:D460)/SUM(D416:D437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E439:E460,0)),IF(SUM(E416:E437)=0,0,IF((SUMPRODUCT(E416:E437,E439:E460)/SUM(E416:E437))<0,1,(SUMPRODUCT(E416:E437,E439:E460)/SUM(E416:E437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F439:F460,0)),IF(SUM(F416:F437)=0,0,IF((SUMPRODUCT(F416:F437,F439:F460)/SUM(F416:F437))<0,1,(SUMPRODUCT(F416:F437,F439:F460)/SUM(F416:F437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G439:G460,0)),IF(SUM(G416:G437)=0,0,IF((SUMPRODUCT(G416:G437,G439:G460)/SUM(G416:G437))<0,1,(SUMPRODUCT(G416:G437,G439:G460)/SUM(G416:G437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H439:H460,0)),IF(SUM(H416:H437)=0,0,IF((SUMPRODUCT(H416:H437,H439:H460)/SUM(H416:H437))<0,1,(SUMPRODUCT(H416:H437,H439:H460)/SUM(H416:H437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I439:I460,0)),IF(SUM(I416:I437)=0,0,IF((SUMPRODUCT(I416:I437,I439:I460)/SUM(I416:I437))<0,1,(SUMPRODUCT(I416:I437,I439:I460)/SUM(I416:I437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J439:J460,0)),IF(SUM(J416:J437)=0,0,IF((SUMPRODUCT(J416:J437,J439:J460)/SUM(J416:J437))<0,1,(SUMPRODUCT(J416:J437,J439:J460)/SUM(J416:J437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K439:K460,0)),IF(SUM(K416:K437)=0,0,IF((SUMPRODUCT(K416:K437,K439:K460)/SUM(K416:K437))<0,1,(SUMPRODUCT(K416:K437,K439:K460)/SUM(K416:K437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L439:L460,0)),IF(SUM(L416:L437)=0,0,IF((SUMPRODUCT(L416:L437,L439:L460)/SUM(L416:L437))<0,1,(SUMPRODUCT(L416:L437,L439:L460)/SUM(L416:L437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M439:M460,0)),IF(SUM(M416:M437)=0,0,IF((SUMPRODUCT(M416:M437,M439:M460)/SUM(M416:M437))<0,1,(SUMPRODUCT(M416:M437,M439:M460)/SUM(M416:M437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N439:N460,0)),IF(SUM(N416:N437)=0,0,IF((SUMPRODUCT(N416:N437,N439:N460)/SUM(N416:N437))<0,1,(SUMPRODUCT(N416:N437,N439:N460)/SUM(N416:N437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O439:O460,0)),IF(SUM(O416:O437)=0,0,IF((SUMPRODUCT(O416:O437,O439:O460)/SUM(O416:O437))<0,1,(SUMPRODUCT(O416:O437,O439:O460)/SUM(O416:O437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P439:P460,0)),IF(SUM(P416:P437)=0,0,IF((SUMPRODUCT(P416:P437,P439:P460)/SUM(P416:P437))<0,1,(SUMPRODUCT(P416:P437,P439:P460)/SUM(P416:P437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q439:Q460,0)),IF(SUM(Q416:Q437)=0,0,IF((SUMPRODUCT(Q416:Q437,Q439:Q460)/SUM(Q416:Q437))<0,1,(SUMPRODUCT(Q416:Q437,Q439:Q460)/SUM(Q416:Q437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R439:R460,0)),IF(SUM(R416:R437)=0,0,IF((SUMPRODUCT(R416:R437,R439:R460)/SUM(R416:R437))<0,1,(SUMPRODUCT(R416:R437,R439:R460)/SUM(R416:R437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S439:S460,0)),IF(SUM(S416:S437)=0,0,IF((SUMPRODUCT(S416:S437,S439:S460)/SUM(S416:S437))<0,1,(SUMPRODUCT(S416:S437,S439:S460)/SUM(S416:S437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T439:T460,0)),IF(SUM(T416:T437)=0,0,IF((SUMPRODUCT(T416:T437,T439:T460)/SUM(T416:T437))<0,1,(SUMPRODUCT(T416:T437,T439:T460)/SUM(T416:T437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U439:U460,0)),IF(SUM(U416:U437)=0,0,IF((SUMPRODUCT(U416:U437,U439:U460)/SUM(U416:U437))<0,1,(SUMPRODUCT(U416:U437,U439:U460)/SUM(U416:U437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V439:V460,0)),IF(SUM(V416:V437)=0,0,IF((SUMPRODUCT(V416:V437,V439:V460)/SUM(V416:V437))<0,1,(SUMPRODUCT(V416:V437,V439:V460)/SUM(V416:V437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W439:W460,0)),IF(SUM(W416:W437)=0,0,IF((SUMPRODUCT(W416:W437,W439:W460)/SUM(W416:W437))<0,1,(SUMPRODUCT(W416:W437,W439:W460)/SUM(W416:W437)))),\"n/a\")","v":0}]
[]
["Asset Class 10",{"$f":"VLOOKUP($A463,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A463,1,12,\"\"))","v":10},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A464,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A464,0)-OFFSET('RFM input'!H$276,$A464,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A464,0)-OFFSET('RFM input'!I$276,$A464,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A464,0)-OFFSET('RFM input'!J$276,$A464,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A464,0)-OFFSET('RFM input'!K$276,$A464,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A464,0)-OFFSET('RFM input'!L$276,$A464,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A464,0)-OFFSET('RFM input'!M$276,$A464,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A464,0)-OFFSET('RFM input'!N$276,$A464,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A464,0)-OFFSET('RFM input'!O$276,$A464,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A464,0)-OFFSET('RFM input'!P$276,$A464,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A464,0)-OFFSET('RFM input'!Q$276,$A464,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A464,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C464/C$10","v":0},{"$f":"IFERROR(MAX(0,C466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,D466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,E466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,F466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,G466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,H466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,I466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,J466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,K466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,L466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,M466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,N466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,O466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,P466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,R466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,S466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,T466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,U466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0},{"$f":"IFERROR(MAX(0,V466-(OFFSET($C466,0,$A466)/(OFFSET($C465,0,$A466)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A467)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D464*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,D467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,D467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,E467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,E467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,F467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,F467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,G467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,G467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,H467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,H467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,I467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,I467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,J467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,J467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,K467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,K467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,L467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,L467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,M467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,M467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,N467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,N467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,O467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,O467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,P467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,P467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,Q467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,Q467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,R467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,R467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,S467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,S467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,T467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,T467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,U467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,U467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C467,0,$A467))<0,\nMIN(0,V467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467)))),\nMAX(0,V467-(OFFSET($C467,0,$A467)/(OFFSET($C465,-$A466,$A467))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E464*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C468,0,$A468))<0,\nMIN(0,E468-(OFFSET($C468,0,$A468)/(OFFSET($C466,-$A467,$A468)))),\nMAX(0,E468-(OFFSET($C468,0,$A468)/(OFFSET($C466,-$A467,$A468))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F464*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G464*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H464*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I464*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J464*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K464*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L464*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M464*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N464*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O464*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P464*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q464*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R464*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S464*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T464*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U464*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V464*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C485,0,$A485))<0,\nMIN(0,V485-(OFFSET($C485,0,$A485)/(OFFSET($C483,-$A484,$A485)))),\nMAX(0,V485-(OFFSET($C485,0,$A485)/(OFFSET($C483,-$A484,$A485))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W464*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C465","v":0},{"$f":"IF(C489=\"n/a\",\"n/a\",MAX(0,C489-1))","v":0},{"$f":"IF(D489=\"n/a\",\"n/a\",MAX(0,D489-1))","v":0},{"$f":"IF(E489=\"n/a\",\"n/a\",MAX(0,E489-1))","v":0},{"$f":"IF(F489=\"n/a\",\"n/a\",MAX(0,F489-1))","v":0},{"$f":"IF(G489=\"n/a\",\"n/a\",MAX(0,G489-1))","v":0},{"$f":"IF(H489=\"n/a\",\"n/a\",MAX(0,H489-1))","v":0},{"$f":"IF(I489=\"n/a\",\"n/a\",MAX(0,I489-1))","v":0},{"$f":"IF(J489=\"n/a\",\"n/a\",MAX(0,J489-1))","v":0},{"$f":"IF(K489=\"n/a\",\"n/a\",MAX(0,K489-1))","v":0},{"$f":"IF(L489=\"n/a\",\"n/a\",MAX(0,L489-1))","v":0},{"$f":"IF(M489=\"n/a\",\"n/a\",MAX(0,M489-1))","v":0},{"$f":"IF(N489=\"n/a\",\"n/a\",MAX(0,N489-1))","v":0},{"$f":"IF(O489=\"n/a\",\"n/a\",MAX(0,O489-1))","v":0},{"$f":"IF(P489=\"n/a\",\"n/a\",MAX(0,P489-1))","v":0},{"$f":"IF(Q489=\"n/a\",\"n/a\",MAX(0,Q489-1))","v":0},{"$f":"IF(R489=\"n/a\",\"n/a\",MAX(0,R489-1))","v":0},{"$f":"IF(S489=\"n/a\",\"n/a\",MAX(0,S489-1))","v":0},{"$f":"IF(T489=\"n/a\",\"n/a\",MAX(0,T489-1))","v":0},{"$f":"IF(U489=\"n/a\",\"n/a\",MAX(0,U489-1))","v":0},{"$f":"IF(V489=\"n/a\",\"n/a\",MAX(0,V489-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A467)","v":"RL Capex 2012-13"},null,{"$f":"D465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K465","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L465","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M465","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N465","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O465","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P465","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q465","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R465","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S465","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T465","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U465","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V465","v":0},{"$f":"IF(V508=\"n/a\",\"n/a\",MAX(0,V508-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W465","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C489:C510,0)),IF(SUM(C466:C487)=0,0,IF((SUMPRODUCT(C466:C487,C489:C510)/SUM(C466:C487))<0,1,(SUMPRODUCT(C466:C487,C489:C510)/SUM(C466:C487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D489:D510,0)),IF(SUM(D466:D487)=0,0,IF((SUMPRODUCT(D466:D487,D489:D510)/SUM(D466:D487))<0,1,(SUMPRODUCT(D466:D487,D489:D510)/SUM(D466:D487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E489:E510,0)),IF(SUM(E466:E487)=0,0,IF((SUMPRODUCT(E466:E487,E489:E510)/SUM(E466:E487))<0,1,(SUMPRODUCT(E466:E487,E489:E510)/SUM(E466:E487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F489:F510,0)),IF(SUM(F466:F487)=0,0,IF((SUMPRODUCT(F466:F487,F489:F510)/SUM(F466:F487))<0,1,(SUMPRODUCT(F466:F487,F489:F510)/SUM(F466:F487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G489:G510,0)),IF(SUM(G466:G487)=0,0,IF((SUMPRODUCT(G466:G487,G489:G510)/SUM(G466:G487))<0,1,(SUMPRODUCT(G466:G487,G489:G510)/SUM(G466:G487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H489:H510,0)),IF(SUM(H466:H487)=0,0,IF((SUMPRODUCT(H466:H487,H489:H510)/SUM(H466:H487))<0,1,(SUMPRODUCT(H466:H487,H489:H510)/SUM(H466:H487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I489:I510,0)),IF(SUM(I466:I487)=0,0,IF((SUMPRODUCT(I466:I487,I489:I510)/SUM(I466:I487))<0,1,(SUMPRODUCT(I466:I487,I489:I510)/SUM(I466:I487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J489:J510,0)),IF(SUM(J466:J487)=0,0,IF((SUMPRODUCT(J466:J487,J489:J510)/SUM(J466:J487))<0,1,(SUMPRODUCT(J466:J487,J489:J510)/SUM(J466:J487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K489:K510,0)),IF(SUM(K466:K487)=0,0,IF((SUMPRODUCT(K466:K487,K489:K510)/SUM(K466:K487))<0,1,(SUMPRODUCT(K466:K487,K489:K510)/SUM(K466:K487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L489:L510,0)),IF(SUM(L466:L487)=0,0,IF((SUMPRODUCT(L466:L487,L489:L510)/SUM(L466:L487))<0,1,(SUMPRODUCT(L466:L487,L489:L510)/SUM(L466:L487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M489:M510,0)),IF(SUM(M466:M487)=0,0,IF((SUMPRODUCT(M466:M487,M489:M510)/SUM(M466:M487))<0,1,(SUMPRODUCT(M466:M487,M489:M510)/SUM(M466:M487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N489:N510,0)),IF(SUM(N466:N487)=0,0,IF((SUMPRODUCT(N466:N487,N489:N510)/SUM(N466:N487))<0,1,(SUMPRODUCT(N466:N487,N489:N510)/SUM(N466:N487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O489:O510,0)),IF(SUM(O466:O487)=0,0,IF((SUMPRODUCT(O466:O487,O489:O510)/SUM(O466:O487))<0,1,(SUMPRODUCT(O466:O487,O489:O510)/SUM(O466:O487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P489:P510,0)),IF(SUM(P466:P487)=0,0,IF((SUMPRODUCT(P466:P487,P489:P510)/SUM(P466:P487))<0,1,(SUMPRODUCT(P466:P487,P489:P510)/SUM(P466:P487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q489:Q510,0)),IF(SUM(Q466:Q487)=0,0,IF((SUMPRODUCT(Q466:Q487,Q489:Q510)/SUM(Q466:Q487))<0,1,(SUMPRODUCT(Q466:Q487,Q489:Q510)/SUM(Q466:Q487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R489:R510,0)),IF(SUM(R466:R487)=0,0,IF((SUMPRODUCT(R466:R487,R489:R510)/SUM(R466:R487))<0,1,(SUMPRODUCT(R466:R487,R489:R510)/SUM(R466:R487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S489:S510,0)),IF(SUM(S466:S487)=0,0,IF((SUMPRODUCT(S466:S487,S489:S510)/SUM(S466:S487))<0,1,(SUMPRODUCT(S466:S487,S489:S510)/SUM(S466:S487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T489:T510,0)),IF(SUM(T466:T487)=0,0,IF((SUMPRODUCT(T466:T487,T489:T510)/SUM(T466:T487))<0,1,(SUMPRODUCT(T466:T487,T489:T510)/SUM(T466:T487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U489:U510,0)),IF(SUM(U466:U487)=0,0,IF((SUMPRODUCT(U466:U487,U489:U510)/SUM(U466:U487))<0,1,(SUMPRODUCT(U466:U487,U489:U510)/SUM(U466:U487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V489:V510,0)),IF(SUM(V466:V487)=0,0,IF((SUMPRODUCT(V466:V487,V489:V510)/SUM(V466:V487))<0,1,(SUMPRODUCT(V466:V487,V489:V510)/SUM(V466:V487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W489:W510,0)),IF(SUM(W466:W487)=0,0,IF((SUMPRODUCT(W466:W487,W489:W510)/SUM(W466:W487))<0,1,(SUMPRODUCT(W466:W487,W489:W510)/SUM(W466:W487)))),\"n/a\")","v":0}]
[]
["Asset Class 11",{"$f":"VLOOKUP($A513,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A513,1,12,\"\"))","v":11},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A514,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A514,0)-OFFSET('RFM input'!H$276,$A514,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A514,0)-OFFSET('RFM input'!I$276,$A514,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A514,0)-OFFSET('RFM input'!J$276,$A514,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A514,0)-OFFSET('RFM input'!K$276,$A514,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A514,0)-OFFSET('RFM input'!L$276,$A514,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A514,0)-OFFSET('RFM input'!M$276,$A514,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A514,0)-OFFSET('RFM input'!N$276,$A514,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A514,0)-OFFSET('RFM input'!O$276,$A514,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A514,0)-OFFSET('RFM input'!P$276,$A514,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A514,0)-OFFSET('RFM input'!Q$276,$A514,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A514,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C514/C$10","v":0},{"$f":"IFERROR(MAX(0,C516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,D516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,E516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,F516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,G516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,H516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,I516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,J516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,K516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,L516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,M516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,N516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,O516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,P516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,R516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,S516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,T516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,U516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0},{"$f":"IFERROR(MAX(0,V516-(OFFSET($C516,0,$A516)/(OFFSET($C515,0,$A516)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A517)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D514*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,D517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,D517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,E517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,E517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,F517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,F517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,G517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,G517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,H517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,H517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,I517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,I517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,J517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,J517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,K517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,K517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,L517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,L517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,M517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,M517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,N517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,N517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,O517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,O517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,P517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,P517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,Q517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,Q517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,R517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,R517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,S517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,S517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,T517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,T517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,U517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,U517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C517,0,$A517))<0,\nMIN(0,V517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517)))),\nMAX(0,V517-(OFFSET($C517,0,$A517)/(OFFSET($C515,-$A516,$A517))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E514*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C518,0,$A518))<0,\nMIN(0,E518-(OFFSET($C518,0,$A518)/(OFFSET($C516,-$A517,$A518)))),\nMAX(0,E518-(OFFSET($C518,0,$A518)/(OFFSET($C516,-$A517,$A518))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F514*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G514*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H514*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I514*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J514*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K514*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L514*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M514*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N514*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O514*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P514*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q514*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R514*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S514*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T514*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U514*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V514*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C535,0,$A535))<0,\nMIN(0,V535-(OFFSET($C535,0,$A535)/(OFFSET($C533,-$A534,$A535)))),\nMAX(0,V535-(OFFSET($C535,0,$A535)/(OFFSET($C533,-$A534,$A535))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W514*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C515","v":0},{"$f":"IF(C539=\"n/a\",\"n/a\",MAX(0,C539-1))","v":0},{"$f":"IF(D539=\"n/a\",\"n/a\",MAX(0,D539-1))","v":0},{"$f":"IF(E539=\"n/a\",\"n/a\",MAX(0,E539-1))","v":0},{"$f":"IF(F539=\"n/a\",\"n/a\",MAX(0,F539-1))","v":0},{"$f":"IF(G539=\"n/a\",\"n/a\",MAX(0,G539-1))","v":0},{"$f":"IF(H539=\"n/a\",\"n/a\",MAX(0,H539-1))","v":0},{"$f":"IF(I539=\"n/a\",\"n/a\",MAX(0,I539-1))","v":0},{"$f":"IF(J539=\"n/a\",\"n/a\",MAX(0,J539-1))","v":0},{"$f":"IF(K539=\"n/a\",\"n/a\",MAX(0,K539-1))","v":0},{"$f":"IF(L539=\"n/a\",\"n/a\",MAX(0,L539-1))","v":0},{"$f":"IF(M539=\"n/a\",\"n/a\",MAX(0,M539-1))","v":0},{"$f":"IF(N539=\"n/a\",\"n/a\",MAX(0,N539-1))","v":0},{"$f":"IF(O539=\"n/a\",\"n/a\",MAX(0,O539-1))","v":0},{"$f":"IF(P539=\"n/a\",\"n/a\",MAX(0,P539-1))","v":0},{"$f":"IF(Q539=\"n/a\",\"n/a\",MAX(0,Q539-1))","v":0},{"$f":"IF(R539=\"n/a\",\"n/a\",MAX(0,R539-1))","v":0},{"$f":"IF(S539=\"n/a\",\"n/a\",MAX(0,S539-1))","v":0},{"$f":"IF(T539=\"n/a\",\"n/a\",MAX(0,T539-1))","v":0},{"$f":"IF(U539=\"n/a\",\"n/a\",MAX(0,U539-1))","v":0},{"$f":"IF(V539=\"n/a\",\"n/a\",MAX(0,V539-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A517)","v":"RL Capex 2012-13"},null,{"$f":"D515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K515","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L515","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M515","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N515","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O515","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P515","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q515","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R515","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S515","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T515","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U515","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V515","v":0},{"$f":"IF(V558=\"n/a\",\"n/a\",MAX(0,V558-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W515","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C539:C560,0)),IF(SUM(C516:C537)=0,0,IF((SUMPRODUCT(C516:C537,C539:C560)/SUM(C516:C537))<0,1,(SUMPRODUCT(C516:C537,C539:C560)/SUM(C516:C537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D539:D560,0)),IF(SUM(D516:D537)=0,0,IF((SUMPRODUCT(D516:D537,D539:D560)/SUM(D516:D537))<0,1,(SUMPRODUCT(D516:D537,D539:D560)/SUM(D516:D537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E539:E560,0)),IF(SUM(E516:E537)=0,0,IF((SUMPRODUCT(E516:E537,E539:E560)/SUM(E516:E537))<0,1,(SUMPRODUCT(E516:E537,E539:E560)/SUM(E516:E537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F539:F560,0)),IF(SUM(F516:F537)=0,0,IF((SUMPRODUCT(F516:F537,F539:F560)/SUM(F516:F537))<0,1,(SUMPRODUCT(F516:F537,F539:F560)/SUM(F516:F537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G539:G560,0)),IF(SUM(G516:G537)=0,0,IF((SUMPRODUCT(G516:G537,G539:G560)/SUM(G516:G537))<0,1,(SUMPRODUCT(G516:G537,G539:G560)/SUM(G516:G537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H539:H560,0)),IF(SUM(H516:H537)=0,0,IF((SUMPRODUCT(H516:H537,H539:H560)/SUM(H516:H537))<0,1,(SUMPRODUCT(H516:H537,H539:H560)/SUM(H516:H537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I539:I560,0)),IF(SUM(I516:I537)=0,0,IF((SUMPRODUCT(I516:I537,I539:I560)/SUM(I516:I537))<0,1,(SUMPRODUCT(I516:I537,I539:I560)/SUM(I516:I537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J539:J560,0)),IF(SUM(J516:J537)=0,0,IF((SUMPRODUCT(J516:J537,J539:J560)/SUM(J516:J537))<0,1,(SUMPRODUCT(J516:J537,J539:J560)/SUM(J516:J537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K539:K560,0)),IF(SUM(K516:K537)=0,0,IF((SUMPRODUCT(K516:K537,K539:K560)/SUM(K516:K537))<0,1,(SUMPRODUCT(K516:K537,K539:K560)/SUM(K516:K537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L539:L560,0)),IF(SUM(L516:L537)=0,0,IF((SUMPRODUCT(L516:L537,L539:L560)/SUM(L516:L537))<0,1,(SUMPRODUCT(L516:L537,L539:L560)/SUM(L516:L537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M539:M560,0)),IF(SUM(M516:M537)=0,0,IF((SUMPRODUCT(M516:M537,M539:M560)/SUM(M516:M537))<0,1,(SUMPRODUCT(M516:M537,M539:M560)/SUM(M516:M537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N539:N560,0)),IF(SUM(N516:N537)=0,0,IF((SUMPRODUCT(N516:N537,N539:N560)/SUM(N516:N537))<0,1,(SUMPRODUCT(N516:N537,N539:N560)/SUM(N516:N537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O539:O560,0)),IF(SUM(O516:O537)=0,0,IF((SUMPRODUCT(O516:O537,O539:O560)/SUM(O516:O537))<0,1,(SUMPRODUCT(O516:O537,O539:O560)/SUM(O516:O537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P539:P560,0)),IF(SUM(P516:P537)=0,0,IF((SUMPRODUCT(P516:P537,P539:P560)/SUM(P516:P537))<0,1,(SUMPRODUCT(P516:P537,P539:P560)/SUM(P516:P537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q539:Q560,0)),IF(SUM(Q516:Q537)=0,0,IF((SUMPRODUCT(Q516:Q537,Q539:Q560)/SUM(Q516:Q537))<0,1,(SUMPRODUCT(Q516:Q537,Q539:Q560)/SUM(Q516:Q537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R539:R560,0)),IF(SUM(R516:R537)=0,0,IF((SUMPRODUCT(R516:R537,R539:R560)/SUM(R516:R537))<0,1,(SUMPRODUCT(R516:R537,R539:R560)/SUM(R516:R537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S539:S560,0)),IF(SUM(S516:S537)=0,0,IF((SUMPRODUCT(S516:S537,S539:S560)/SUM(S516:S537))<0,1,(SUMPRODUCT(S516:S537,S539:S560)/SUM(S516:S537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T539:T560,0)),IF(SUM(T516:T537)=0,0,IF((SUMPRODUCT(T516:T537,T539:T560)/SUM(T516:T537))<0,1,(SUMPRODUCT(T516:T537,T539:T560)/SUM(T516:T537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U539:U560,0)),IF(SUM(U516:U537)=0,0,IF((SUMPRODUCT(U516:U537,U539:U560)/SUM(U516:U537))<0,1,(SUMPRODUCT(U516:U537,U539:U560)/SUM(U516:U537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V539:V560,0)),IF(SUM(V516:V537)=0,0,IF((SUMPRODUCT(V516:V537,V539:V560)/SUM(V516:V537))<0,1,(SUMPRODUCT(V516:V537,V539:V560)/SUM(V516:V537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W539:W560,0)),IF(SUM(W516:W537)=0,0,IF((SUMPRODUCT(W516:W537,W539:W560)/SUM(W516:W537))<0,1,(SUMPRODUCT(W516:W537,W539:W560)/SUM(W516:W537)))),\"n/a\")","v":0}]
[]
["Asset Class 12",{"$f":"VLOOKUP($A563,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A563,1,12,\"\"))","v":12},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A564,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A564,0)-OFFSET('RFM input'!H$276,$A564,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A564,0)-OFFSET('RFM input'!I$276,$A564,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A564,0)-OFFSET('RFM input'!J$276,$A564,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A564,0)-OFFSET('RFM input'!K$276,$A564,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A564,0)-OFFSET('RFM input'!L$276,$A564,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A564,0)-OFFSET('RFM input'!M$276,$A564,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A564,0)-OFFSET('RFM input'!N$276,$A564,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A564,0)-OFFSET('RFM input'!O$276,$A564,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A564,0)-OFFSET('RFM input'!P$276,$A564,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A564,0)-OFFSET('RFM input'!Q$276,$A564,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A564,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C564/C$10","v":0},{"$f":"IFERROR(MAX(0,C566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,D566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,E566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,F566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,G566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,H566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,I566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,J566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,K566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,L566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,M566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,N566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,O566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,P566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,R566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,S566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,T566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,U566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0},{"$f":"IFERROR(MAX(0,V566-(OFFSET($C566,0,$A566)/(OFFSET($C565,0,$A566)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A567)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D564*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,D567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,D567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,E567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,E567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,F567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,F567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,G567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,G567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,H567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,H567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,I567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,I567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,J567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,J567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,K567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,K567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,L567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,L567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,M567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,M567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,N567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,N567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,O567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,O567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,P567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,P567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,Q567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,Q567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,R567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,R567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,S567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,S567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,T567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,T567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,U567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,U567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C567,0,$A567))<0,\nMIN(0,V567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567)))),\nMAX(0,V567-(OFFSET($C567,0,$A567)/(OFFSET($C565,-$A566,$A567))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E564*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C568,0,$A568))<0,\nMIN(0,E568-(OFFSET($C568,0,$A568)/(OFFSET($C566,-$A567,$A568)))),\nMAX(0,E568-(OFFSET($C568,0,$A568)/(OFFSET($C566,-$A567,$A568))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F564*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G564*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H564*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I564*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J564*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K564*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L564*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M564*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N564*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O564*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P564*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q564*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R564*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S564*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T564*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U564*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V564*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C585,0,$A585))<0,\nMIN(0,V585-(OFFSET($C585,0,$A585)/(OFFSET($C583,-$A584,$A585)))),\nMAX(0,V585-(OFFSET($C585,0,$A585)/(OFFSET($C583,-$A584,$A585))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W564*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C565","v":0},{"$f":"IF(C589=\"n/a\",\"n/a\",MAX(0,C589-1))","v":0},{"$f":"IF(D589=\"n/a\",\"n/a\",MAX(0,D589-1))","v":0},{"$f":"IF(E589=\"n/a\",\"n/a\",MAX(0,E589-1))","v":0},{"$f":"IF(F589=\"n/a\",\"n/a\",MAX(0,F589-1))","v":0},{"$f":"IF(G589=\"n/a\",\"n/a\",MAX(0,G589-1))","v":0},{"$f":"IF(H589=\"n/a\",\"n/a\",MAX(0,H589-1))","v":0},{"$f":"IF(I589=\"n/a\",\"n/a\",MAX(0,I589-1))","v":0},{"$f":"IF(J589=\"n/a\",\"n/a\",MAX(0,J589-1))","v":0},{"$f":"IF(K589=\"n/a\",\"n/a\",MAX(0,K589-1))","v":0},{"$f":"IF(L589=\"n/a\",\"n/a\",MAX(0,L589-1))","v":0},{"$f":"IF(M589=\"n/a\",\"n/a\",MAX(0,M589-1))","v":0},{"$f":"IF(N589=\"n/a\",\"n/a\",MAX(0,N589-1))","v":0},{"$f":"IF(O589=\"n/a\",\"n/a\",MAX(0,O589-1))","v":0},{"$f":"IF(P589=\"n/a\",\"n/a\",MAX(0,P589-1))","v":0},{"$f":"IF(Q589=\"n/a\",\"n/a\",MAX(0,Q589-1))","v":0},{"$f":"IF(R589=\"n/a\",\"n/a\",MAX(0,R589-1))","v":0},{"$f":"IF(S589=\"n/a\",\"n/a\",MAX(0,S589-1))","v":0},{"$f":"IF(T589=\"n/a\",\"n/a\",MAX(0,T589-1))","v":0},{"$f":"IF(U589=\"n/a\",\"n/a\",MAX(0,U589-1))","v":0},{"$f":"IF(V589=\"n/a\",\"n/a\",MAX(0,V589-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A567)","v":"RL Capex 2012-13"},null,{"$f":"D565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K565","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L565","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M565","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N565","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O565","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P565","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q565","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R565","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S565","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T565","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U565","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V565","v":0},{"$f":"IF(V608=\"n/a\",\"n/a\",MAX(0,V608-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W565","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C589:C610,0)),IF(SUM(C566:C587)=0,0,IF((SUMPRODUCT(C566:C587,C589:C610)/SUM(C566:C587))<0,1,(SUMPRODUCT(C566:C587,C589:C610)/SUM(C566:C587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D589:D610,0)),IF(SUM(D566:D587)=0,0,IF((SUMPRODUCT(D566:D587,D589:D610)/SUM(D566:D587))<0,1,(SUMPRODUCT(D566:D587,D589:D610)/SUM(D566:D587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E589:E610,0)),IF(SUM(E566:E587)=0,0,IF((SUMPRODUCT(E566:E587,E589:E610)/SUM(E566:E587))<0,1,(SUMPRODUCT(E566:E587,E589:E610)/SUM(E566:E587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F589:F610,0)),IF(SUM(F566:F587)=0,0,IF((SUMPRODUCT(F566:F587,F589:F610)/SUM(F566:F587))<0,1,(SUMPRODUCT(F566:F587,F589:F610)/SUM(F566:F587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G589:G610,0)),IF(SUM(G566:G587)=0,0,IF((SUMPRODUCT(G566:G587,G589:G610)/SUM(G566:G587))<0,1,(SUMPRODUCT(G566:G587,G589:G610)/SUM(G566:G587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H589:H610,0)),IF(SUM(H566:H587)=0,0,IF((SUMPRODUCT(H566:H587,H589:H610)/SUM(H566:H587))<0,1,(SUMPRODUCT(H566:H587,H589:H610)/SUM(H566:H587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I589:I610,0)),IF(SUM(I566:I587)=0,0,IF((SUMPRODUCT(I566:I587,I589:I610)/SUM(I566:I587))<0,1,(SUMPRODUCT(I566:I587,I589:I610)/SUM(I566:I587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J589:J610,0)),IF(SUM(J566:J587)=0,0,IF((SUMPRODUCT(J566:J587,J589:J610)/SUM(J566:J587))<0,1,(SUMPRODUCT(J566:J587,J589:J610)/SUM(J566:J587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K589:K610,0)),IF(SUM(K566:K587)=0,0,IF((SUMPRODUCT(K566:K587,K589:K610)/SUM(K566:K587))<0,1,(SUMPRODUCT(K566:K587,K589:K610)/SUM(K566:K587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L589:L610,0)),IF(SUM(L566:L587)=0,0,IF((SUMPRODUCT(L566:L587,L589:L610)/SUM(L566:L587))<0,1,(SUMPRODUCT(L566:L587,L589:L610)/SUM(L566:L587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M589:M610,0)),IF(SUM(M566:M587)=0,0,IF((SUMPRODUCT(M566:M587,M589:M610)/SUM(M566:M587))<0,1,(SUMPRODUCT(M566:M587,M589:M610)/SUM(M566:M587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N589:N610,0)),IF(SUM(N566:N587)=0,0,IF((SUMPRODUCT(N566:N587,N589:N610)/SUM(N566:N587))<0,1,(SUMPRODUCT(N566:N587,N589:N610)/SUM(N566:N587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O589:O610,0)),IF(SUM(O566:O587)=0,0,IF((SUMPRODUCT(O566:O587,O589:O610)/SUM(O566:O587))<0,1,(SUMPRODUCT(O566:O587,O589:O610)/SUM(O566:O587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P589:P610,0)),IF(SUM(P566:P587)=0,0,IF((SUMPRODUCT(P566:P587,P589:P610)/SUM(P566:P587))<0,1,(SUMPRODUCT(P566:P587,P589:P610)/SUM(P566:P587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q589:Q610,0)),IF(SUM(Q566:Q587)=0,0,IF((SUMPRODUCT(Q566:Q587,Q589:Q610)/SUM(Q566:Q587))<0,1,(SUMPRODUCT(Q566:Q587,Q589:Q610)/SUM(Q566:Q587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R589:R610,0)),IF(SUM(R566:R587)=0,0,IF((SUMPRODUCT(R566:R587,R589:R610)/SUM(R566:R587))<0,1,(SUMPRODUCT(R566:R587,R589:R610)/SUM(R566:R587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S589:S610,0)),IF(SUM(S566:S587)=0,0,IF((SUMPRODUCT(S566:S587,S589:S610)/SUM(S566:S587))<0,1,(SUMPRODUCT(S566:S587,S589:S610)/SUM(S566:S587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T589:T610,0)),IF(SUM(T566:T587)=0,0,IF((SUMPRODUCT(T566:T587,T589:T610)/SUM(T566:T587))<0,1,(SUMPRODUCT(T566:T587,T589:T610)/SUM(T566:T587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U589:U610,0)),IF(SUM(U566:U587)=0,0,IF((SUMPRODUCT(U566:U587,U589:U610)/SUM(U566:U587))<0,1,(SUMPRODUCT(U566:U587,U589:U610)/SUM(U566:U587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V589:V610,0)),IF(SUM(V566:V587)=0,0,IF((SUMPRODUCT(V566:V587,V589:V610)/SUM(V566:V587))<0,1,(SUMPRODUCT(V566:V587,V589:V610)/SUM(V566:V587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W589:W610,0)),IF(SUM(W566:W587)=0,0,IF((SUMPRODUCT(W566:W587,W589:W610)/SUM(W566:W587))<0,1,(SUMPRODUCT(W566:W587,W589:W610)/SUM(W566:W587)))),\"n/a\")","v":0}]
[]
["Asset Class 13",{"$f":"VLOOKUP($A613,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A613,1,12,\"\"))","v":13},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A614,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A614,0)-OFFSET('RFM input'!H$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A614,0)-OFFSET('RFM input'!I$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A614,0)-OFFSET('RFM input'!J$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A614,0)-OFFSET('RFM input'!K$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A614,0)-OFFSET('RFM input'!L$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A614,0)-OFFSET('RFM input'!M$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A614,0)-OFFSET('RFM input'!N$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A614,0)-OFFSET('RFM input'!O$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A614,0)-OFFSET('RFM input'!P$276,$A614,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A614,0)-OFFSET('RFM input'!Q$276,$A614,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A614,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C614/C$10","v":0},{"$f":"IFERROR(MAX(0,C616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,D616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,E616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,F616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,G616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,H616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,I616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,J616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,K616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,L616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,M616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,N616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,O616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,P616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,R616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,S616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,T616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,U616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0},{"$f":"IFERROR(MAX(0,V616-(OFFSET($C616,0,$A616)/(OFFSET($C615,0,$A616)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A617)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D614*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,D617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,D617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,E617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,E617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,F617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,F617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,G617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,G617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,H617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,H617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,I617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,I617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,J617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,J617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,K617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,K617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,L617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,L617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,M617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,M617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,N617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,N617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,O617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,O617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,P617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,P617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,Q617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,Q617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,R617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,R617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,S617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,S617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,T617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,T617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,U617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,U617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C617,0,$A617))<0,\nMIN(0,V617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617)))),\nMAX(0,V617-(OFFSET($C617,0,$A617)/(OFFSET($C615,-$A616,$A617))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E614*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C618,0,$A618))<0,\nMIN(0,E618-(OFFSET($C618,0,$A618)/(OFFSET($C616,-$A617,$A618)))),\nMAX(0,E618-(OFFSET($C618,0,$A618)/(OFFSET($C616,-$A617,$A618))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F614*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G614*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H614*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I614*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J614*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K614*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L614*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M614*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N614*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O614*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P614*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q614*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R614*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S614*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T614*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U614*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V614*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C635,0,$A635))<0,\nMIN(0,V635-(OFFSET($C635,0,$A635)/(OFFSET($C633,-$A634,$A635)))),\nMAX(0,V635-(OFFSET($C635,0,$A635)/(OFFSET($C633,-$A634,$A635))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W614*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C615","v":0},{"$f":"IF(C639=\"n/a\",\"n/a\",MAX(0,C639-1))","v":0},{"$f":"IF(D639=\"n/a\",\"n/a\",MAX(0,D639-1))","v":0},{"$f":"IF(E639=\"n/a\",\"n/a\",MAX(0,E639-1))","v":0},{"$f":"IF(F639=\"n/a\",\"n/a\",MAX(0,F639-1))","v":0},{"$f":"IF(G639=\"n/a\",\"n/a\",MAX(0,G639-1))","v":0},{"$f":"IF(H639=\"n/a\",\"n/a\",MAX(0,H639-1))","v":0},{"$f":"IF(I639=\"n/a\",\"n/a\",MAX(0,I639-1))","v":0},{"$f":"IF(J639=\"n/a\",\"n/a\",MAX(0,J639-1))","v":0},{"$f":"IF(K639=\"n/a\",\"n/a\",MAX(0,K639-1))","v":0},{"$f":"IF(L639=\"n/a\",\"n/a\",MAX(0,L639-1))","v":0},{"$f":"IF(M639=\"n/a\",\"n/a\",MAX(0,M639-1))","v":0},{"$f":"IF(N639=\"n/a\",\"n/a\",MAX(0,N639-1))","v":0},{"$f":"IF(O639=\"n/a\",\"n/a\",MAX(0,O639-1))","v":0},{"$f":"IF(P639=\"n/a\",\"n/a\",MAX(0,P639-1))","v":0},{"$f":"IF(Q639=\"n/a\",\"n/a\",MAX(0,Q639-1))","v":0},{"$f":"IF(R639=\"n/a\",\"n/a\",MAX(0,R639-1))","v":0},{"$f":"IF(S639=\"n/a\",\"n/a\",MAX(0,S639-1))","v":0},{"$f":"IF(T639=\"n/a\",\"n/a\",MAX(0,T639-1))","v":0},{"$f":"IF(U639=\"n/a\",\"n/a\",MAX(0,U639-1))","v":0},{"$f":"IF(V639=\"n/a\",\"n/a\",MAX(0,V639-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A617)","v":"RL Capex 2012-13"},null,{"$f":"D615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K615","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L615","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M615","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N615","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O615","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P615","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q615","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R615","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S615","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T615","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U615","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V615","v":0},{"$f":"IF(V658=\"n/a\",\"n/a\",MAX(0,V658-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W615","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C639:C660,0)),IF(SUM(C616:C637)=0,0,IF((SUMPRODUCT(C616:C637,C639:C660)/SUM(C616:C637))<0,1,(SUMPRODUCT(C616:C637,C639:C660)/SUM(C616:C637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D639:D660,0)),IF(SUM(D616:D637)=0,0,IF((SUMPRODUCT(D616:D637,D639:D660)/SUM(D616:D637))<0,1,(SUMPRODUCT(D616:D637,D639:D660)/SUM(D616:D637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E639:E660,0)),IF(SUM(E616:E637)=0,0,IF((SUMPRODUCT(E616:E637,E639:E660)/SUM(E616:E637))<0,1,(SUMPRODUCT(E616:E637,E639:E660)/SUM(E616:E637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F639:F660,0)),IF(SUM(F616:F637)=0,0,IF((SUMPRODUCT(F616:F637,F639:F660)/SUM(F616:F637))<0,1,(SUMPRODUCT(F616:F637,F639:F660)/SUM(F616:F637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G639:G660,0)),IF(SUM(G616:G637)=0,0,IF((SUMPRODUCT(G616:G637,G639:G660)/SUM(G616:G637))<0,1,(SUMPRODUCT(G616:G637,G639:G660)/SUM(G616:G637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H639:H660,0)),IF(SUM(H616:H637)=0,0,IF((SUMPRODUCT(H616:H637,H639:H660)/SUM(H616:H637))<0,1,(SUMPRODUCT(H616:H637,H639:H660)/SUM(H616:H637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I639:I660,0)),IF(SUM(I616:I637)=0,0,IF((SUMPRODUCT(I616:I637,I639:I660)/SUM(I616:I637))<0,1,(SUMPRODUCT(I616:I637,I639:I660)/SUM(I616:I637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J639:J660,0)),IF(SUM(J616:J637)=0,0,IF((SUMPRODUCT(J616:J637,J639:J660)/SUM(J616:J637))<0,1,(SUMPRODUCT(J616:J637,J639:J660)/SUM(J616:J637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K639:K660,0)),IF(SUM(K616:K637)=0,0,IF((SUMPRODUCT(K616:K637,K639:K660)/SUM(K616:K637))<0,1,(SUMPRODUCT(K616:K637,K639:K660)/SUM(K616:K637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L639:L660,0)),IF(SUM(L616:L637)=0,0,IF((SUMPRODUCT(L616:L637,L639:L660)/SUM(L616:L637))<0,1,(SUMPRODUCT(L616:L637,L639:L660)/SUM(L616:L637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M639:M660,0)),IF(SUM(M616:M637)=0,0,IF((SUMPRODUCT(M616:M637,M639:M660)/SUM(M616:M637))<0,1,(SUMPRODUCT(M616:M637,M639:M660)/SUM(M616:M637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N639:N660,0)),IF(SUM(N616:N637)=0,0,IF((SUMPRODUCT(N616:N637,N639:N660)/SUM(N616:N637))<0,1,(SUMPRODUCT(N616:N637,N639:N660)/SUM(N616:N637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O639:O660,0)),IF(SUM(O616:O637)=0,0,IF((SUMPRODUCT(O616:O637,O639:O660)/SUM(O616:O637))<0,1,(SUMPRODUCT(O616:O637,O639:O660)/SUM(O616:O637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P639:P660,0)),IF(SUM(P616:P637)=0,0,IF((SUMPRODUCT(P616:P637,P639:P660)/SUM(P616:P637))<0,1,(SUMPRODUCT(P616:P637,P639:P660)/SUM(P616:P637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q639:Q660,0)),IF(SUM(Q616:Q637)=0,0,IF((SUMPRODUCT(Q616:Q637,Q639:Q660)/SUM(Q616:Q637))<0,1,(SUMPRODUCT(Q616:Q637,Q639:Q660)/SUM(Q616:Q637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R639:R660,0)),IF(SUM(R616:R637)=0,0,IF((SUMPRODUCT(R616:R637,R639:R660)/SUM(R616:R637))<0,1,(SUMPRODUCT(R616:R637,R639:R660)/SUM(R616:R637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S639:S660,0)),IF(SUM(S616:S637)=0,0,IF((SUMPRODUCT(S616:S637,S639:S660)/SUM(S616:S637))<0,1,(SUMPRODUCT(S616:S637,S639:S660)/SUM(S616:S637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T639:T660,0)),IF(SUM(T616:T637)=0,0,IF((SUMPRODUCT(T616:T637,T639:T660)/SUM(T616:T637))<0,1,(SUMPRODUCT(T616:T637,T639:T660)/SUM(T616:T637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U639:U660,0)),IF(SUM(U616:U637)=0,0,IF((SUMPRODUCT(U616:U637,U639:U660)/SUM(U616:U637))<0,1,(SUMPRODUCT(U616:U637,U639:U660)/SUM(U616:U637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V639:V660,0)),IF(SUM(V616:V637)=0,0,IF((SUMPRODUCT(V616:V637,V639:V660)/SUM(V616:V637))<0,1,(SUMPRODUCT(V616:V637,V639:V660)/SUM(V616:V637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W639:W660,0)),IF(SUM(W616:W637)=0,0,IF((SUMPRODUCT(W616:W637,W639:W660)/SUM(W616:W637))<0,1,(SUMPRODUCT(W616:W637,W639:W660)/SUM(W616:W637)))),\"n/a\")","v":0}]
[]
["Asset Class 14",{"$f":"VLOOKUP($A663,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A663,1,12,\"\"))","v":14},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A664,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A664,0)-OFFSET('RFM input'!H$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A664,0)-OFFSET('RFM input'!I$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A664,0)-OFFSET('RFM input'!J$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A664,0)-OFFSET('RFM input'!K$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A664,0)-OFFSET('RFM input'!L$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A664,0)-OFFSET('RFM input'!M$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A664,0)-OFFSET('RFM input'!N$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A664,0)-OFFSET('RFM input'!O$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A664,0)-OFFSET('RFM input'!P$276,$A664,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A664,0)-OFFSET('RFM input'!Q$276,$A664,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A664,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C664/C$10","v":0},{"$f":"IFERROR(MAX(0,C666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,D666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,E666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,F666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,G666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,H666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,I666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,J666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,K666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,L666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,M666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,N666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,O666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,P666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,R666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,S666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,T666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,U666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0},{"$f":"IFERROR(MAX(0,V666-(OFFSET($C666,0,$A666)/(OFFSET($C665,0,$A666)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A667)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D664*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,D667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,D667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,E667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,E667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,F667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,F667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,G667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,G667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,H667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,I667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,I667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,J667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,J667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,K667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,K667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,L667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,L667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,M667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,M667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,N667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,N667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,O667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,O667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,P667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,P667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,Q667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,Q667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,R667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,R667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,S667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,S667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,T667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,T667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,U667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,U667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C667,0,$A667))<0,\nMIN(0,V667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667)))),\nMAX(0,V667-(OFFSET($C667,0,$A667)/(OFFSET($C665,-$A666,$A667))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E664*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C668,0,$A668))<0,\nMIN(0,E668-(OFFSET($C668,0,$A668)/(OFFSET($C666,-$A667,$A668)))),\nMAX(0,E668-(OFFSET($C668,0,$A668)/(OFFSET($C666,-$A667,$A668))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F664*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G664*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H664*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I664*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J664*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K664*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L664*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M664*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N664*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O664*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P664*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q664*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R664*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S664*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T664*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U664*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V664*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C685,0,$A685))<0,\nMIN(0,V685-(OFFSET($C685,0,$A685)/(OFFSET($C683,-$A684,$A685)))),\nMAX(0,V685-(OFFSET($C685,0,$A685)/(OFFSET($C683,-$A684,$A685))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W664*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C665","v":0},{"$f":"IF(C689=\"n/a\",\"n/a\",MAX(0,C689-1))","v":0},{"$f":"IF(D689=\"n/a\",\"n/a\",MAX(0,D689-1))","v":0},{"$f":"IF(E689=\"n/a\",\"n/a\",MAX(0,E689-1))","v":0},{"$f":"IF(F689=\"n/a\",\"n/a\",MAX(0,F689-1))","v":0},{"$f":"IF(G689=\"n/a\",\"n/a\",MAX(0,G689-1))","v":0},{"$f":"IF(H689=\"n/a\",\"n/a\",MAX(0,H689-1))","v":0},{"$f":"IF(I689=\"n/a\",\"n/a\",MAX(0,I689-1))","v":0},{"$f":"IF(J689=\"n/a\",\"n/a\",MAX(0,J689-1))","v":0},{"$f":"IF(K689=\"n/a\",\"n/a\",MAX(0,K689-1))","v":0},{"$f":"IF(L689=\"n/a\",\"n/a\",MAX(0,L689-1))","v":0},{"$f":"IF(M689=\"n/a\",\"n/a\",MAX(0,M689-1))","v":0},{"$f":"IF(N689=\"n/a\",\"n/a\",MAX(0,N689-1))","v":0},{"$f":"IF(O689=\"n/a\",\"n/a\",MAX(0,O689-1))","v":0},{"$f":"IF(P689=\"n/a\",\"n/a\",MAX(0,P689-1))","v":0},{"$f":"IF(Q689=\"n/a\",\"n/a\",MAX(0,Q689-1))","v":0},{"$f":"IF(R689=\"n/a\",\"n/a\",MAX(0,R689-1))","v":0},{"$f":"IF(S689=\"n/a\",\"n/a\",MAX(0,S689-1))","v":0},{"$f":"IF(T689=\"n/a\",\"n/a\",MAX(0,T689-1))","v":0},{"$f":"IF(U689=\"n/a\",\"n/a\",MAX(0,U689-1))","v":0},{"$f":"IF(V689=\"n/a\",\"n/a\",MAX(0,V689-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A667)","v":"RL Capex 2012-13"},null,{"$f":"D665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K665","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L665","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M665","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N665","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O665","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P665","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q665","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R665","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S665","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T665","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U665","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V665","v":0},{"$f":"IF(V708=\"n/a\",\"n/a\",MAX(0,V708-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W665","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C689:C710,0)),IF(SUM(C666:C687)=0,0,IF((SUMPRODUCT(C666:C687,C689:C710)/SUM(C666:C687))<0,1,(SUMPRODUCT(C666:C687,C689:C710)/SUM(C666:C687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D689:D710,0)),IF(SUM(D666:D687)=0,0,IF((SUMPRODUCT(D666:D687,D689:D710)/SUM(D666:D687))<0,1,(SUMPRODUCT(D666:D687,D689:D710)/SUM(D666:D687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E689:E710,0)),IF(SUM(E666:E687)=0,0,IF((SUMPRODUCT(E666:E687,E689:E710)/SUM(E666:E687))<0,1,(SUMPRODUCT(E666:E687,E689:E710)/SUM(E666:E687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F689:F710,0)),IF(SUM(F666:F687)=0,0,IF((SUMPRODUCT(F666:F687,F689:F710)/SUM(F666:F687))<0,1,(SUMPRODUCT(F666:F687,F689:F710)/SUM(F666:F687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G689:G710,0)),IF(SUM(G666:G687)=0,0,IF((SUMPRODUCT(G666:G687,G689:G710)/SUM(G666:G687))<0,1,(SUMPRODUCT(G666:G687,G689:G710)/SUM(G666:G687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H689:H710,0)),IF(SUM(H666:H687)=0,0,IF((SUMPRODUCT(H666:H687,H689:H710)/SUM(H666:H687))<0,1,(SUMPRODUCT(H666:H687,H689:H710)/SUM(H666:H687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I689:I710,0)),IF(SUM(I666:I687)=0,0,IF((SUMPRODUCT(I666:I687,I689:I710)/SUM(I666:I687))<0,1,(SUMPRODUCT(I666:I687,I689:I710)/SUM(I666:I687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J689:J710,0)),IF(SUM(J666:J687)=0,0,IF((SUMPRODUCT(J666:J687,J689:J710)/SUM(J666:J687))<0,1,(SUMPRODUCT(J666:J687,J689:J710)/SUM(J666:J687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K689:K710,0)),IF(SUM(K666:K687)=0,0,IF((SUMPRODUCT(K666:K687,K689:K710)/SUM(K666:K687))<0,1,(SUMPRODUCT(K666:K687,K689:K710)/SUM(K666:K687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L689:L710,0)),IF(SUM(L666:L687)=0,0,IF((SUMPRODUCT(L666:L687,L689:L710)/SUM(L666:L687))<0,1,(SUMPRODUCT(L666:L687,L689:L710)/SUM(L666:L687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M689:M710,0)),IF(SUM(M666:M687)=0,0,IF((SUMPRODUCT(M666:M687,M689:M710)/SUM(M666:M687))<0,1,(SUMPRODUCT(M666:M687,M689:M710)/SUM(M666:M687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N689:N710,0)),IF(SUM(N666:N687)=0,0,IF((SUMPRODUCT(N666:N687,N689:N710)/SUM(N666:N687))<0,1,(SUMPRODUCT(N666:N687,N689:N710)/SUM(N666:N687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O689:O710,0)),IF(SUM(O666:O687)=0,0,IF((SUMPRODUCT(O666:O687,O689:O710)/SUM(O666:O687))<0,1,(SUMPRODUCT(O666:O687,O689:O710)/SUM(O666:O687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P689:P710,0)),IF(SUM(P666:P687)=0,0,IF((SUMPRODUCT(P666:P687,P689:P710)/SUM(P666:P687))<0,1,(SUMPRODUCT(P666:P687,P689:P710)/SUM(P666:P687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q689:Q710,0)),IF(SUM(Q666:Q687)=0,0,IF((SUMPRODUCT(Q666:Q687,Q689:Q710)/SUM(Q666:Q687))<0,1,(SUMPRODUCT(Q666:Q687,Q689:Q710)/SUM(Q666:Q687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R689:R710,0)),IF(SUM(R666:R687)=0,0,IF((SUMPRODUCT(R666:R687,R689:R710)/SUM(R666:R687))<0,1,(SUMPRODUCT(R666:R687,R689:R710)/SUM(R666:R687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S689:S710,0)),IF(SUM(S666:S687)=0,0,IF((SUMPRODUCT(S666:S687,S689:S710)/SUM(S666:S687))<0,1,(SUMPRODUCT(S666:S687,S689:S710)/SUM(S666:S687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T689:T710,0)),IF(SUM(T666:T687)=0,0,IF((SUMPRODUCT(T666:T687,T689:T710)/SUM(T666:T687))<0,1,(SUMPRODUCT(T666:T687,T689:T710)/SUM(T666:T687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U689:U710,0)),IF(SUM(U666:U687)=0,0,IF((SUMPRODUCT(U666:U687,U689:U710)/SUM(U666:U687))<0,1,(SUMPRODUCT(U666:U687,U689:U710)/SUM(U666:U687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V689:V710,0)),IF(SUM(V666:V687)=0,0,IF((SUMPRODUCT(V666:V687,V689:V710)/SUM(V666:V687))<0,1,(SUMPRODUCT(V666:V687,V689:V710)/SUM(V666:V687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W689:W710,0)),IF(SUM(W666:W687)=0,0,IF((SUMPRODUCT(W666:W687,W689:W710)/SUM(W666:W687))<0,1,(SUMPRODUCT(W666:W687,W689:W710)/SUM(W666:W687)))),\"n/a\")","v":0}]
[]
["Asset Class 15",{"$f":"VLOOKUP($A713,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A713,1,12,\"\"))","v":15},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A714,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A714,0)-OFFSET('RFM input'!H$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A714,0)-OFFSET('RFM input'!I$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A714,0)-OFFSET('RFM input'!J$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A714,0)-OFFSET('RFM input'!K$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A714,0)-OFFSET('RFM input'!L$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A714,0)-OFFSET('RFM input'!M$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A714,0)-OFFSET('RFM input'!N$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A714,0)-OFFSET('RFM input'!O$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A714,0)-OFFSET('RFM input'!P$276,$A714,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A714,0)-OFFSET('RFM input'!Q$276,$A714,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A714,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C714/C$10","v":0},{"$f":"IFERROR(MAX(0,C716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,D716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,E716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,F716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,G716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,H716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,I716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,J716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,K716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,L716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,M716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,N716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,O716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,P716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,R716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,S716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,T716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,U716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0},{"$f":"IFERROR(MAX(0,V716-(OFFSET($C716,0,$A716)/(OFFSET($C715,0,$A716)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A717)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D714*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,D717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,D717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,E717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,E717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,F717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,F717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,G717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,G717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,H717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,H717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,I717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,I717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,J717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,J717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,K717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,K717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,L717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,L717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,M717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,M717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,N717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,N717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,O717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,O717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,P717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,P717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,Q717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,Q717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,R717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,R717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,S717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,S717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,T717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,T717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,U717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,U717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C717,0,$A717))<0,\nMIN(0,V717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717)))),\nMAX(0,V717-(OFFSET($C717,0,$A717)/(OFFSET($C715,-$A716,$A717))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E714*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C718,0,$A718))<0,\nMIN(0,E718-(OFFSET($C718,0,$A718)/(OFFSET($C716,-$A717,$A718)))),\nMAX(0,E718-(OFFSET($C718,0,$A718)/(OFFSET($C716,-$A717,$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 2014-15",null,null,null,{"$f":"($F714*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G714*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H714*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I714*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J714*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K714*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L714*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M714*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N714*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O714*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P714*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q714*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R714*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S714*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T714*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U714*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V714*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C735,0,$A735))<0,\nMIN(0,V735-(OFFSET($C735,0,$A735)/(OFFSET($C733,-$A734,$A735)))),\nMAX(0,V735-(OFFSET($C735,0,$A735)/(OFFSET($C733,-$A734,$A735))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W714*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C715","v":0},{"$f":"IF(C739=\"n/a\",\"n/a\",MAX(0,C739-1))","v":0},{"$f":"IF(D739=\"n/a\",\"n/a\",MAX(0,D739-1))","v":0},{"$f":"IF(E739=\"n/a\",\"n/a\",MAX(0,E739-1))","v":0},{"$f":"IF(F739=\"n/a\",\"n/a\",MAX(0,F739-1))","v":0},{"$f":"IF(G739=\"n/a\",\"n/a\",MAX(0,G739-1))","v":0},{"$f":"IF(H739=\"n/a\",\"n/a\",MAX(0,H739-1))","v":0},{"$f":"IF(I739=\"n/a\",\"n/a\",MAX(0,I739-1))","v":0},{"$f":"IF(J739=\"n/a\",\"n/a\",MAX(0,J739-1))","v":0},{"$f":"IF(K739=\"n/a\",\"n/a\",MAX(0,K739-1))","v":0},{"$f":"IF(L739=\"n/a\",\"n/a\",MAX(0,L739-1))","v":0},{"$f":"IF(M739=\"n/a\",\"n/a\",MAX(0,M739-1))","v":0},{"$f":"IF(N739=\"n/a\",\"n/a\",MAX(0,N739-1))","v":0},{"$f":"IF(O739=\"n/a\",\"n/a\",MAX(0,O739-1))","v":0},{"$f":"IF(P739=\"n/a\",\"n/a\",MAX(0,P739-1))","v":0},{"$f":"IF(Q739=\"n/a\",\"n/a\",MAX(0,Q739-1))","v":0},{"$f":"IF(R739=\"n/a\",\"n/a\",MAX(0,R739-1))","v":0},{"$f":"IF(S739=\"n/a\",\"n/a\",MAX(0,S739-1))","v":0},{"$f":"IF(T739=\"n/a\",\"n/a\",MAX(0,T739-1))","v":0},{"$f":"IF(U739=\"n/a\",\"n/a\",MAX(0,U739-1))","v":0},{"$f":"IF(V739=\"n/a\",\"n/a\",MAX(0,V739-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A717)","v":"RL Capex 2012-13"},null,{"$f":"D715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K715","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L715","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M715","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N715","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O715","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P715","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q715","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R715","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S715","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T715","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U715","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V715","v":0},{"$f":"IF(V758=\"n/a\",\"n/a\",MAX(0,V758-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W715","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C739:C760,0)),IF(SUM(C716:C737)=0,0,IF((SUMPRODUCT(C716:C737,C739:C760)/SUM(C716:C737))<0,1,(SUMPRODUCT(C716:C737,C739:C760)/SUM(C716:C737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D739:D760,0)),IF(SUM(D716:D737)=0,0,IF((SUMPRODUCT(D716:D737,D739:D760)/SUM(D716:D737))<0,1,(SUMPRODUCT(D716:D737,D739:D760)/SUM(D716:D737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E739:E760,0)),IF(SUM(E716:E737)=0,0,IF((SUMPRODUCT(E716:E737,E739:E760)/SUM(E716:E737))<0,1,(SUMPRODUCT(E716:E737,E739:E760)/SUM(E716:E737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F739:F760,0)),IF(SUM(F716:F737)=0,0,IF((SUMPRODUCT(F716:F737,F739:F760)/SUM(F716:F737))<0,1,(SUMPRODUCT(F716:F737,F739:F760)/SUM(F716:F737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G739:G760,0)),IF(SUM(G716:G737)=0,0,IF((SUMPRODUCT(G716:G737,G739:G760)/SUM(G716:G737))<0,1,(SUMPRODUCT(G716:G737,G739:G760)/SUM(G716:G737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H739:H760,0)),IF(SUM(H716:H737)=0,0,IF((SUMPRODUCT(H716:H737,H739:H760)/SUM(H716:H737))<0,1,(SUMPRODUCT(H716:H737,H739:H760)/SUM(H716:H737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I739:I760,0)),IF(SUM(I716:I737)=0,0,IF((SUMPRODUCT(I716:I737,I739:I760)/SUM(I716:I737))<0,1,(SUMPRODUCT(I716:I737,I739:I760)/SUM(I716:I737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J739:J760,0)),IF(SUM(J716:J737)=0,0,IF((SUMPRODUCT(J716:J737,J739:J760)/SUM(J716:J737))<0,1,(SUMPRODUCT(J716:J737,J739:J760)/SUM(J716:J737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K739:K760,0)),IF(SUM(K716:K737)=0,0,IF((SUMPRODUCT(K716:K737,K739:K760)/SUM(K716:K737))<0,1,(SUMPRODUCT(K716:K737,K739:K760)/SUM(K716:K737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L739:L760,0)),IF(SUM(L716:L737)=0,0,IF((SUMPRODUCT(L716:L737,L739:L760)/SUM(L716:L737))<0,1,(SUMPRODUCT(L716:L737,L739:L760)/SUM(L716:L737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M739:M760,0)),IF(SUM(M716:M737)=0,0,IF((SUMPRODUCT(M716:M737,M739:M760)/SUM(M716:M737))<0,1,(SUMPRODUCT(M716:M737,M739:M760)/SUM(M716:M737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N739:N760,0)),IF(SUM(N716:N737)=0,0,IF((SUMPRODUCT(N716:N737,N739:N760)/SUM(N716:N737))<0,1,(SUMPRODUCT(N716:N737,N739:N760)/SUM(N716:N737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O739:O760,0)),IF(SUM(O716:O737)=0,0,IF((SUMPRODUCT(O716:O737,O739:O760)/SUM(O716:O737))<0,1,(SUMPRODUCT(O716:O737,O739:O760)/SUM(O716:O737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P739:P760,0)),IF(SUM(P716:P737)=0,0,IF((SUMPRODUCT(P716:P737,P739:P760)/SUM(P716:P737))<0,1,(SUMPRODUCT(P716:P737,P739:P760)/SUM(P716:P737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q739:Q760,0)),IF(SUM(Q716:Q737)=0,0,IF((SUMPRODUCT(Q716:Q737,Q739:Q760)/SUM(Q716:Q737))<0,1,(SUMPRODUCT(Q716:Q737,Q739:Q760)/SUM(Q716:Q737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R739:R760,0)),IF(SUM(R716:R737)=0,0,IF((SUMPRODUCT(R716:R737,R739:R760)/SUM(R716:R737))<0,1,(SUMPRODUCT(R716:R737,R739:R760)/SUM(R716:R737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S739:S760,0)),IF(SUM(S716:S737)=0,0,IF((SUMPRODUCT(S716:S737,S739:S760)/SUM(S716:S737))<0,1,(SUMPRODUCT(S716:S737,S739:S760)/SUM(S716:S737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T739:T760,0)),IF(SUM(T716:T737)=0,0,IF((SUMPRODUCT(T716:T737,T739:T760)/SUM(T716:T737))<0,1,(SUMPRODUCT(T716:T737,T739:T760)/SUM(T716:T737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U739:U760,0)),IF(SUM(U716:U737)=0,0,IF((SUMPRODUCT(U716:U737,U739:U760)/SUM(U716:U737))<0,1,(SUMPRODUCT(U716:U737,U739:U760)/SUM(U716:U737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V739:V760,0)),IF(SUM(V716:V737)=0,0,IF((SUMPRODUCT(V716:V737,V739:V760)/SUM(V716:V737))<0,1,(SUMPRODUCT(V716:V737,V739:V760)/SUM(V716:V737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W739:W760,0)),IF(SUM(W716:W737)=0,0,IF((SUMPRODUCT(W716:W737,W739:W760)/SUM(W716:W737))<0,1,(SUMPRODUCT(W716:W737,W739:W760)/SUM(W716:W737)))),\"n/a\")","v":0}]
[]
["Asset Class 16",{"$f":"VLOOKUP($A763,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A763,1,12,\"\"))","v":16},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A764,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A764,0)-OFFSET('RFM input'!H$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A764,0)-OFFSET('RFM input'!I$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A764,0)-OFFSET('RFM input'!J$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A764,0)-OFFSET('RFM input'!K$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A764,0)-OFFSET('RFM input'!L$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A764,0)-OFFSET('RFM input'!M$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A764,0)-OFFSET('RFM input'!N$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A764,0)-OFFSET('RFM input'!O$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A764,0)-OFFSET('RFM input'!P$276,$A764,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A764,0)-OFFSET('RFM input'!Q$276,$A764,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A764,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C764/C$10","v":0},{"$f":"IFERROR(MAX(0,C766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,D766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,E766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,F766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,G766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,H766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,I766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,J766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,K766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,L766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,M766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,N766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,O766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,P766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,R766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,S766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,T766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,U766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0},{"$f":"IFERROR(MAX(0,V766-(OFFSET($C766,0,$A766)/(OFFSET($C765,0,$A766)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A767)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D764*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,D767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,D767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,E767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,E767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,F767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,F767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,G767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,G767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,H767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,H767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,I767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,I767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,J767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,J767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,K767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,K767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,L767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,L767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,M767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,M767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,N767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,N767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,O767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,O767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,P767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,P767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,Q767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,Q767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,R767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,R767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,S767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,S767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,T767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,T767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,U767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,U767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C767,0,$A767))<0,\nMIN(0,V767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767)))),\nMAX(0,V767-(OFFSET($C767,0,$A767)/(OFFSET($C765,-$A766,$A767))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E764*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C768,0,$A768))<0,\nMIN(0,E768-(OFFSET($C768,0,$A768)/(OFFSET($C766,-$A767,$A768)))),\nMAX(0,E768-(OFFSET($C768,0,$A768)/(OFFSET($C766,-$A767,$A768))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F764*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G764*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H764*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I764*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J764*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K764*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L764*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M764*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N764*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O764*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P764*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q764*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R764*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S764*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T764*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U764*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V764*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C785,0,$A785))<0,\nMIN(0,V785-(OFFSET($C785,0,$A785)/(OFFSET($C783,-$A784,$A785)))),\nMAX(0,V785-(OFFSET($C785,0,$A785)/(OFFSET($C783,-$A784,$A785))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W764*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C765","v":0},{"$f":"IF(C789=\"n/a\",\"n/a\",MAX(0,C789-1))","v":0},{"$f":"IF(D789=\"n/a\",\"n/a\",MAX(0,D789-1))","v":0},{"$f":"IF(E789=\"n/a\",\"n/a\",MAX(0,E789-1))","v":0},{"$f":"IF(F789=\"n/a\",\"n/a\",MAX(0,F789-1))","v":0},{"$f":"IF(G789=\"n/a\",\"n/a\",MAX(0,G789-1))","v":0},{"$f":"IF(H789=\"n/a\",\"n/a\",MAX(0,H789-1))","v":0},{"$f":"IF(I789=\"n/a\",\"n/a\",MAX(0,I789-1))","v":0},{"$f":"IF(J789=\"n/a\",\"n/a\",MAX(0,J789-1))","v":0},{"$f":"IF(K789=\"n/a\",\"n/a\",MAX(0,K789-1))","v":0},{"$f":"IF(L789=\"n/a\",\"n/a\",MAX(0,L789-1))","v":0},{"$f":"IF(M789=\"n/a\",\"n/a\",MAX(0,M789-1))","v":0},{"$f":"IF(N789=\"n/a\",\"n/a\",MAX(0,N789-1))","v":0},{"$f":"IF(O789=\"n/a\",\"n/a\",MAX(0,O789-1))","v":0},{"$f":"IF(P789=\"n/a\",\"n/a\",MAX(0,P789-1))","v":0},{"$f":"IF(Q789=\"n/a\",\"n/a\",MAX(0,Q789-1))","v":0},{"$f":"IF(R789=\"n/a\",\"n/a\",MAX(0,R789-1))","v":0},{"$f":"IF(S789=\"n/a\",\"n/a\",MAX(0,S789-1))","v":0},{"$f":"IF(T789=\"n/a\",\"n/a\",MAX(0,T789-1))","v":0},{"$f":"IF(U789=\"n/a\",\"n/a\",MAX(0,U789-1))","v":0},{"$f":"IF(V789=\"n/a\",\"n/a\",MAX(0,V789-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A767)","v":"RL Capex 2012-13"},null,{"$f":"D765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K765","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L765","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M765","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N765","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O765","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P765","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q765","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R765","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S765","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T765","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U765","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V765","v":0},{"$f":"IF(V808=\"n/a\",\"n/a\",MAX(0,V808-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W765","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C789:C810,0)),IF(SUM(C766:C787)=0,0,IF((SUMPRODUCT(C766:C787,C789:C810)/SUM(C766:C787))<0,1,(SUMPRODUCT(C766:C787,C789:C810)/SUM(C766:C787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D789:D810,0)),IF(SUM(D766:D787)=0,0,IF((SUMPRODUCT(D766:D787,D789:D810)/SUM(D766:D787))<0,1,(SUMPRODUCT(D766:D787,D789:D810)/SUM(D766:D787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E789:E810,0)),IF(SUM(E766:E787)=0,0,IF((SUMPRODUCT(E766:E787,E789:E810)/SUM(E766:E787))<0,1,(SUMPRODUCT(E766:E787,E789:E810)/SUM(E766:E787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F789:F810,0)),IF(SUM(F766:F787)=0,0,IF((SUMPRODUCT(F766:F787,F789:F810)/SUM(F766:F787))<0,1,(SUMPRODUCT(F766:F787,F789:F810)/SUM(F766:F787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G789:G810,0)),IF(SUM(G766:G787)=0,0,IF((SUMPRODUCT(G766:G787,G789:G810)/SUM(G766:G787))<0,1,(SUMPRODUCT(G766:G787,G789:G810)/SUM(G766:G787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H789:H810,0)),IF(SUM(H766:H787)=0,0,IF((SUMPRODUCT(H766:H787,H789:H810)/SUM(H766:H787))<0,1,(SUMPRODUCT(H766:H787,H789:H810)/SUM(H766:H787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I789:I810,0)),IF(SUM(I766:I787)=0,0,IF((SUMPRODUCT(I766:I787,I789:I810)/SUM(I766:I787))<0,1,(SUMPRODUCT(I766:I787,I789:I810)/SUM(I766:I787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J789:J810,0)),IF(SUM(J766:J787)=0,0,IF((SUMPRODUCT(J766:J787,J789:J810)/SUM(J766:J787))<0,1,(SUMPRODUCT(J766:J787,J789:J810)/SUM(J766:J787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K789:K810,0)),IF(SUM(K766:K787)=0,0,IF((SUMPRODUCT(K766:K787,K789:K810)/SUM(K766:K787))<0,1,(SUMPRODUCT(K766:K787,K789:K810)/SUM(K766:K787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L789:L810,0)),IF(SUM(L766:L787)=0,0,IF((SUMPRODUCT(L766:L787,L789:L810)/SUM(L766:L787))<0,1,(SUMPRODUCT(L766:L787,L789:L810)/SUM(L766:L787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M789:M810,0)),IF(SUM(M766:M787)=0,0,IF((SUMPRODUCT(M766:M787,M789:M810)/SUM(M766:M787))<0,1,(SUMPRODUCT(M766:M787,M789:M810)/SUM(M766:M787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N789:N810,0)),IF(SUM(N766:N787)=0,0,IF((SUMPRODUCT(N766:N787,N789:N810)/SUM(N766:N787))<0,1,(SUMPRODUCT(N766:N787,N789:N810)/SUM(N766:N787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O789:O810,0)),IF(SUM(O766:O787)=0,0,IF((SUMPRODUCT(O766:O787,O789:O810)/SUM(O766:O787))<0,1,(SUMPRODUCT(O766:O787,O789:O810)/SUM(O766:O787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P789:P810,0)),IF(SUM(P766:P787)=0,0,IF((SUMPRODUCT(P766:P787,P789:P810)/SUM(P766:P787))<0,1,(SUMPRODUCT(P766:P787,P789:P810)/SUM(P766:P787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q789:Q810,0)),IF(SUM(Q766:Q787)=0,0,IF((SUMPRODUCT(Q766:Q787,Q789:Q810)/SUM(Q766:Q787))<0,1,(SUMPRODUCT(Q766:Q787,Q789:Q810)/SUM(Q766:Q787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R789:R810,0)),IF(SUM(R766:R787)=0,0,IF((SUMPRODUCT(R766:R787,R789:R810)/SUM(R766:R787))<0,1,(SUMPRODUCT(R766:R787,R789:R810)/SUM(R766:R787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S789:S810,0)),IF(SUM(S766:S787)=0,0,IF((SUMPRODUCT(S766:S787,S789:S810)/SUM(S766:S787))<0,1,(SUMPRODUCT(S766:S787,S789:S810)/SUM(S766:S787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T789:T810,0)),IF(SUM(T766:T787)=0,0,IF((SUMPRODUCT(T766:T787,T789:T810)/SUM(T766:T787))<0,1,(SUMPRODUCT(T766:T787,T789:T810)/SUM(T766:T787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U789:U810,0)),IF(SUM(U766:U787)=0,0,IF((SUMPRODUCT(U766:U787,U789:U810)/SUM(U766:U787))<0,1,(SUMPRODUCT(U766:U787,U789:U810)/SUM(U766:U787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V789:V810,0)),IF(SUM(V766:V787)=0,0,IF((SUMPRODUCT(V766:V787,V789:V810)/SUM(V766:V787))<0,1,(SUMPRODUCT(V766:V787,V789:V810)/SUM(V766:V787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W789:W810,0)),IF(SUM(W766:W787)=0,0,IF((SUMPRODUCT(W766:W787,W789:W810)/SUM(W766:W787))<0,1,(SUMPRODUCT(W766:W787,W789:W810)/SUM(W766:W787)))),\"n/a\")","v":0}]
[]
["Asset Class 17",{"$f":"VLOOKUP($A813,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A813,1,12,\"\"))","v":17},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A814,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A814,0)-OFFSET('RFM input'!H$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A814,0)-OFFSET('RFM input'!I$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A814,0)-OFFSET('RFM input'!J$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A814,0)-OFFSET('RFM input'!K$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A814,0)-OFFSET('RFM input'!L$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A814,0)-OFFSET('RFM input'!M$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A814,0)-OFFSET('RFM input'!N$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A814,0)-OFFSET('RFM input'!O$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A814,0)-OFFSET('RFM input'!P$276,$A814,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A814,0)-OFFSET('RFM input'!Q$276,$A814,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A814,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C814/C$10","v":0},{"$f":"IFERROR(MAX(0,C816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,D816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,E816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,F816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,G816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,H816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,I816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,J816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,K816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,L816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,M816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,N816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,O816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,P816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,R816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,S816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,T816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,U816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0},{"$f":"IFERROR(MAX(0,V816-(OFFSET($C816,0,$A816)/(OFFSET($C815,0,$A816)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A817)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D814*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,D817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,D817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,E817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,E817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,F817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,F817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,G817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,G817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,H817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,H817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,I817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,I817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,J817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,J817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,K817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,K817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,L817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,L817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,M817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,M817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,N817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,N817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,O817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,O817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,P817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,P817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,Q817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,Q817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,R817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,R817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,S817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,S817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,T817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,T817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,U817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,U817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C817,0,$A817))<0,\nMIN(0,V817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817)))),\nMAX(0,V817-(OFFSET($C817,0,$A817)/(OFFSET($C815,-$A816,$A817))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E814*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C818,0,$A818))<0,\nMIN(0,E818-(OFFSET($C818,0,$A818)/(OFFSET($C816,-$A817,$A818)))),\nMAX(0,E818-(OFFSET($C818,0,$A818)/(OFFSET($C816,-$A817,$A818))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F814*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G814*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H814*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I814*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J814*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K814*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L814*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M814*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N814*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O814*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P814*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q814*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R814*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S814*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T814*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U814*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V814*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C835,0,$A835))<0,\nMIN(0,V835-(OFFSET($C835,0,$A835)/(OFFSET($C833,-$A834,$A835)))),\nMAX(0,V835-(OFFSET($C835,0,$A835)/(OFFSET($C833,-$A834,$A835))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W814*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C815","v":0},{"$f":"IF(C839=\"n/a\",\"n/a\",MAX(0,C839-1))","v":0},{"$f":"IF(D839=\"n/a\",\"n/a\",MAX(0,D839-1))","v":0},{"$f":"IF(E839=\"n/a\",\"n/a\",MAX(0,E839-1))","v":0},{"$f":"IF(F839=\"n/a\",\"n/a\",MAX(0,F839-1))","v":0},{"$f":"IF(G839=\"n/a\",\"n/a\",MAX(0,G839-1))","v":0},{"$f":"IF(H839=\"n/a\",\"n/a\",MAX(0,H839-1))","v":0},{"$f":"IF(I839=\"n/a\",\"n/a\",MAX(0,I839-1))","v":0},{"$f":"IF(J839=\"n/a\",\"n/a\",MAX(0,J839-1))","v":0},{"$f":"IF(K839=\"n/a\",\"n/a\",MAX(0,K839-1))","v":0},{"$f":"IF(L839=\"n/a\",\"n/a\",MAX(0,L839-1))","v":0},{"$f":"IF(M839=\"n/a\",\"n/a\",MAX(0,M839-1))","v":0},{"$f":"IF(N839=\"n/a\",\"n/a\",MAX(0,N839-1))","v":0},{"$f":"IF(O839=\"n/a\",\"n/a\",MAX(0,O839-1))","v":0},{"$f":"IF(P839=\"n/a\",\"n/a\",MAX(0,P839-1))","v":0},{"$f":"IF(Q839=\"n/a\",\"n/a\",MAX(0,Q839-1))","v":0},{"$f":"IF(R839=\"n/a\",\"n/a\",MAX(0,R839-1))","v":0},{"$f":"IF(S839=\"n/a\",\"n/a\",MAX(0,S839-1))","v":0},{"$f":"IF(T839=\"n/a\",\"n/a\",MAX(0,T839-1))","v":0},{"$f":"IF(U839=\"n/a\",\"n/a\",MAX(0,U839-1))","v":0},{"$f":"IF(V839=\"n/a\",\"n/a\",MAX(0,V839-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A817)","v":"RL Capex 2012-13"},null,{"$f":"D815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K815","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L815","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M815","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N815","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O815","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P815","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q815","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R815","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S815","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T815","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U815","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V815","v":0},{"$f":"IF(V858=\"n/a\",\"n/a\",MAX(0,V858-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W815","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C839:C860,0)),IF(SUM(C816:C837)=0,0,IF((SUMPRODUCT(C816:C837,C839:C860)/SUM(C816:C837))<0,1,(SUMPRODUCT(C816:C837,C839:C860)/SUM(C816:C837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D839:D860,0)),IF(SUM(D816:D837)=0,0,IF((SUMPRODUCT(D816:D837,D839:D860)/SUM(D816:D837))<0,1,(SUMPRODUCT(D816:D837,D839:D860)/SUM(D816:D837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E839:E860,0)),IF(SUM(E816:E837)=0,0,IF((SUMPRODUCT(E816:E837,E839:E860)/SUM(E816:E837))<0,1,(SUMPRODUCT(E816:E837,E839:E860)/SUM(E816:E837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F839:F860,0)),IF(SUM(F816:F837)=0,0,IF((SUMPRODUCT(F816:F837,F839:F860)/SUM(F816:F837))<0,1,(SUMPRODUCT(F816:F837,F839:F860)/SUM(F816:F837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G839:G860,0)),IF(SUM(G816:G837)=0,0,IF((SUMPRODUCT(G816:G837,G839:G860)/SUM(G816:G837))<0,1,(SUMPRODUCT(G816:G837,G839:G860)/SUM(G816:G837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H839:H860,0)),IF(SUM(H816:H837)=0,0,IF((SUMPRODUCT(H816:H837,H839:H860)/SUM(H816:H837))<0,1,(SUMPRODUCT(H816:H837,H839:H860)/SUM(H816:H837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I839:I860,0)),IF(SUM(I816:I837)=0,0,IF((SUMPRODUCT(I816:I837,I839:I860)/SUM(I816:I837))<0,1,(SUMPRODUCT(I816:I837,I839:I860)/SUM(I816:I837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J839:J860,0)),IF(SUM(J816:J837)=0,0,IF((SUMPRODUCT(J816:J837,J839:J860)/SUM(J816:J837))<0,1,(SUMPRODUCT(J816:J837,J839:J860)/SUM(J816:J837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K839:K860,0)),IF(SUM(K816:K837)=0,0,IF((SUMPRODUCT(K816:K837,K839:K860)/SUM(K816:K837))<0,1,(SUMPRODUCT(K816:K837,K839:K860)/SUM(K816:K837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L839:L860,0)),IF(SUM(L816:L837)=0,0,IF((SUMPRODUCT(L816:L837,L839:L860)/SUM(L816:L837))<0,1,(SUMPRODUCT(L816:L837,L839:L860)/SUM(L816:L837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M839:M860,0)),IF(SUM(M816:M837)=0,0,IF((SUMPRODUCT(M816:M837,M839:M860)/SUM(M816:M837))<0,1,(SUMPRODUCT(M816:M837,M839:M860)/SUM(M816:M837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N839:N860,0)),IF(SUM(N816:N837)=0,0,IF((SUMPRODUCT(N816:N837,N839:N860)/SUM(N816:N837))<0,1,(SUMPRODUCT(N816:N837,N839:N860)/SUM(N816:N837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O839:O860,0)),IF(SUM(O816:O837)=0,0,IF((SUMPRODUCT(O816:O837,O839:O860)/SUM(O816:O837))<0,1,(SUMPRODUCT(O816:O837,O839:O860)/SUM(O816:O837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P839:P860,0)),IF(SUM(P816:P837)=0,0,IF((SUMPRODUCT(P816:P837,P839:P860)/SUM(P816:P837))<0,1,(SUMPRODUCT(P816:P837,P839:P860)/SUM(P816:P837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q839:Q860,0)),IF(SUM(Q816:Q837)=0,0,IF((SUMPRODUCT(Q816:Q837,Q839:Q860)/SUM(Q816:Q837))<0,1,(SUMPRODUCT(Q816:Q837,Q839:Q860)/SUM(Q816:Q837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R839:R860,0)),IF(SUM(R816:R837)=0,0,IF((SUMPRODUCT(R816:R837,R839:R860)/SUM(R816:R837))<0,1,(SUMPRODUCT(R816:R837,R839:R860)/SUM(R816:R837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S839:S860,0)),IF(SUM(S816:S837)=0,0,IF((SUMPRODUCT(S816:S837,S839:S860)/SUM(S816:S837))<0,1,(SUMPRODUCT(S816:S837,S839:S860)/SUM(S816:S837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T839:T860,0)),IF(SUM(T816:T837)=0,0,IF((SUMPRODUCT(T816:T837,T839:T860)/SUM(T816:T837))<0,1,(SUMPRODUCT(T816:T837,T839:T860)/SUM(T816:T837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U839:U860,0)),IF(SUM(U816:U837)=0,0,IF((SUMPRODUCT(U816:U837,U839:U860)/SUM(U816:U837))<0,1,(SUMPRODUCT(U816:U837,U839:U860)/SUM(U816:U837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V839:V860,0)),IF(SUM(V816:V837)=0,0,IF((SUMPRODUCT(V816:V837,V839:V860)/SUM(V816:V837))<0,1,(SUMPRODUCT(V816:V837,V839:V860)/SUM(V816:V837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W839:W860,0)),IF(SUM(W816:W837)=0,0,IF((SUMPRODUCT(W816:W837,W839:W860)/SUM(W816:W837))<0,1,(SUMPRODUCT(W816:W837,W839:W860)/SUM(W816:W837)))),\"n/a\")","v":0}]
[]
["Asset Class 18",{"$f":"VLOOKUP($A863,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A863,1,12,\"\"))","v":18},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A864,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A864,0)-OFFSET('RFM input'!H$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A864,0)-OFFSET('RFM input'!I$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A864,0)-OFFSET('RFM input'!J$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A864,0)-OFFSET('RFM input'!K$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A864,0)-OFFSET('RFM input'!L$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A864,0)-OFFSET('RFM input'!M$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A864,0)-OFFSET('RFM input'!N$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A864,0)-OFFSET('RFM input'!O$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A864,0)-OFFSET('RFM input'!P$276,$A864,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A864,0)-OFFSET('RFM input'!Q$276,$A864,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A864,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C864/C$10","v":0},{"$f":"IFERROR(MAX(0,C866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,D866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,E866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,F866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,G866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,H866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,I866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,J866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,K866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,L866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,M866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,N866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,O866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,P866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,R866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,S866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,T866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,U866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0},{"$f":"IFERROR(MAX(0,V866-(OFFSET($C866,0,$A866)/(OFFSET($C865,0,$A866)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A867)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D864*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,D867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,D867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,E867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,E867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,F867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,F867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,G867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,G867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,H867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,H867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,I867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,I867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,J867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,J867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,K867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,K867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,L867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,L867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,M867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,M867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,N867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,N867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,O867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,O867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,P867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,P867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,Q867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,Q867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,R867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,R867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,S867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,S867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,T867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,T867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,U867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,U867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C867,0,$A867))<0,\nMIN(0,V867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867)))),\nMAX(0,V867-(OFFSET($C867,0,$A867)/(OFFSET($C865,-$A866,$A867))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E864*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C868,0,$A868))<0,\nMIN(0,E868-(OFFSET($C868,0,$A868)/(OFFSET($C866,-$A867,$A868)))),\nMAX(0,E868-(OFFSET($C868,0,$A868)/(OFFSET($C866,-$A867,$A868))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F864*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G864*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H864*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I864*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J864*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K864*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L864*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M864*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N864*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O864*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P864*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q864*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R864*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S864*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T864*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U864*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V864*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C885,0,$A885))<0,\nMIN(0,V885-(OFFSET($C885,0,$A885)/(OFFSET($C883,-$A884,$A885)))),\nMAX(0,V885-(OFFSET($C885,0,$A885)/(OFFSET($C883,-$A884,$A885))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W864*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C865","v":0},{"$f":"IF(C889=\"n/a\",\"n/a\",MAX(0,C889-1))","v":0},{"$f":"IF(D889=\"n/a\",\"n/a\",MAX(0,D889-1))","v":0},{"$f":"IF(E889=\"n/a\",\"n/a\",MAX(0,E889-1))","v":0},{"$f":"IF(F889=\"n/a\",\"n/a\",MAX(0,F889-1))","v":0},{"$f":"IF(G889=\"n/a\",\"n/a\",MAX(0,G889-1))","v":0},{"$f":"IF(H889=\"n/a\",\"n/a\",MAX(0,H889-1))","v":0},{"$f":"IF(I889=\"n/a\",\"n/a\",MAX(0,I889-1))","v":0},{"$f":"IF(J889=\"n/a\",\"n/a\",MAX(0,J889-1))","v":0},{"$f":"IF(K889=\"n/a\",\"n/a\",MAX(0,K889-1))","v":0},{"$f":"IF(L889=\"n/a\",\"n/a\",MAX(0,L889-1))","v":0},{"$f":"IF(M889=\"n/a\",\"n/a\",MAX(0,M889-1))","v":0},{"$f":"IF(N889=\"n/a\",\"n/a\",MAX(0,N889-1))","v":0},{"$f":"IF(O889=\"n/a\",\"n/a\",MAX(0,O889-1))","v":0},{"$f":"IF(P889=\"n/a\",\"n/a\",MAX(0,P889-1))","v":0},{"$f":"IF(Q889=\"n/a\",\"n/a\",MAX(0,Q889-1))","v":0},{"$f":"IF(R889=\"n/a\",\"n/a\",MAX(0,R889-1))","v":0},{"$f":"IF(S889=\"n/a\",\"n/a\",MAX(0,S889-1))","v":0},{"$f":"IF(T889=\"n/a\",\"n/a\",MAX(0,T889-1))","v":0},{"$f":"IF(U889=\"n/a\",\"n/a\",MAX(0,U889-1))","v":0},{"$f":"IF(V889=\"n/a\",\"n/a\",MAX(0,V889-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A867)","v":"RL Capex 2012-13"},null,{"$f":"D865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K865","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L865","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M865","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N865","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O865","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P865","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q865","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R865","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S865","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T865","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U865","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V865","v":0},{"$f":"IF(V908=\"n/a\",\"n/a\",MAX(0,V908-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W865","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C889:C910,0)),IF(SUM(C866:C887)=0,0,IF((SUMPRODUCT(C866:C887,C889:C910)/SUM(C866:C887))<0,1,(SUMPRODUCT(C866:C887,C889:C910)/SUM(C866:C887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D889:D910,0)),IF(SUM(D866:D887)=0,0,IF((SUMPRODUCT(D866:D887,D889:D910)/SUM(D866:D887))<0,1,(SUMPRODUCT(D866:D887,D889:D910)/SUM(D866:D887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E889:E910,0)),IF(SUM(E866:E887)=0,0,IF((SUMPRODUCT(E866:E887,E889:E910)/SUM(E866:E887))<0,1,(SUMPRODUCT(E866:E887,E889:E910)/SUM(E866:E887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F889:F910,0)),IF(SUM(F866:F887)=0,0,IF((SUMPRODUCT(F866:F887,F889:F910)/SUM(F866:F887))<0,1,(SUMPRODUCT(F866:F887,F889:F910)/SUM(F866:F887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G889:G910,0)),IF(SUM(G866:G887)=0,0,IF((SUMPRODUCT(G866:G887,G889:G910)/SUM(G866:G887))<0,1,(SUMPRODUCT(G866:G887,G889:G910)/SUM(G866:G887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H889:H910,0)),IF(SUM(H866:H887)=0,0,IF((SUMPRODUCT(H866:H887,H889:H910)/SUM(H866:H887))<0,1,(SUMPRODUCT(H866:H887,H889:H910)/SUM(H866:H887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I889:I910,0)),IF(SUM(I866:I887)=0,0,IF((SUMPRODUCT(I866:I887,I889:I910)/SUM(I866:I887))<0,1,(SUMPRODUCT(I866:I887,I889:I910)/SUM(I866:I887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J889:J910,0)),IF(SUM(J866:J887)=0,0,IF((SUMPRODUCT(J866:J887,J889:J910)/SUM(J866:J887))<0,1,(SUMPRODUCT(J866:J887,J889:J910)/SUM(J866:J887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K889:K910,0)),IF(SUM(K866:K887)=0,0,IF((SUMPRODUCT(K866:K887,K889:K910)/SUM(K866:K887))<0,1,(SUMPRODUCT(K866:K887,K889:K910)/SUM(K866:K887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L889:L910,0)),IF(SUM(L866:L887)=0,0,IF((SUMPRODUCT(L866:L887,L889:L910)/SUM(L866:L887))<0,1,(SUMPRODUCT(L866:L887,L889:L910)/SUM(L866:L887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M889:M910,0)),IF(SUM(M866:M887)=0,0,IF((SUMPRODUCT(M866:M887,M889:M910)/SUM(M866:M887))<0,1,(SUMPRODUCT(M866:M887,M889:M910)/SUM(M866:M887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N889:N910,0)),IF(SUM(N866:N887)=0,0,IF((SUMPRODUCT(N866:N887,N889:N910)/SUM(N866:N887))<0,1,(SUMPRODUCT(N866:N887,N889:N910)/SUM(N866:N887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O889:O910,0)),IF(SUM(O866:O887)=0,0,IF((SUMPRODUCT(O866:O887,O889:O910)/SUM(O866:O887))<0,1,(SUMPRODUCT(O866:O887,O889:O910)/SUM(O866:O887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P889:P910,0)),IF(SUM(P866:P887)=0,0,IF((SUMPRODUCT(P866:P887,P889:P910)/SUM(P866:P887))<0,1,(SUMPRODUCT(P866:P887,P889:P910)/SUM(P866:P887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q889:Q910,0)),IF(SUM(Q866:Q887)=0,0,IF((SUMPRODUCT(Q866:Q887,Q889:Q910)/SUM(Q866:Q887))<0,1,(SUMPRODUCT(Q866:Q887,Q889:Q910)/SUM(Q866:Q887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R889:R910,0)),IF(SUM(R866:R887)=0,0,IF((SUMPRODUCT(R866:R887,R889:R910)/SUM(R866:R887))<0,1,(SUMPRODUCT(R866:R887,R889:R910)/SUM(R866:R887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S889:S910,0)),IF(SUM(S866:S887)=0,0,IF((SUMPRODUCT(S866:S887,S889:S910)/SUM(S866:S887))<0,1,(SUMPRODUCT(S866:S887,S889:S910)/SUM(S866:S887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T889:T910,0)),IF(SUM(T866:T887)=0,0,IF((SUMPRODUCT(T866:T887,T889:T910)/SUM(T866:T887))<0,1,(SUMPRODUCT(T866:T887,T889:T910)/SUM(T866:T887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U889:U910,0)),IF(SUM(U866:U887)=0,0,IF((SUMPRODUCT(U866:U887,U889:U910)/SUM(U866:U887))<0,1,(SUMPRODUCT(U866:U887,U889:U910)/SUM(U866:U887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V889:V910,0)),IF(SUM(V866:V887)=0,0,IF((SUMPRODUCT(V866:V887,V889:V910)/SUM(V866:V887))<0,1,(SUMPRODUCT(V866:V887,V889:V910)/SUM(V866:V887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W889:W910,0)),IF(SUM(W866:W887)=0,0,IF((SUMPRODUCT(W866:W887,W889:W910)/SUM(W866:W887))<0,1,(SUMPRODUCT(W866:W887,W889:W910)/SUM(W866:W887)))),\"n/a\")","v":0}]
[]
["Asset Class 19",{"$f":"VLOOKUP($A913,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A913,1,12,\"\"))","v":19},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A914,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A914,0)-OFFSET('RFM input'!H$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A914,0)-OFFSET('RFM input'!I$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A914,0)-OFFSET('RFM input'!J$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A914,0)-OFFSET('RFM input'!K$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A914,0)-OFFSET('RFM input'!L$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A914,0)-OFFSET('RFM input'!M$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A914,0)-OFFSET('RFM input'!N$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A914,0)-OFFSET('RFM input'!O$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A914,0)-OFFSET('RFM input'!P$276,$A914,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A914,0)-OFFSET('RFM input'!Q$276,$A914,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A914,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C914/C$10","v":0},{"$f":"IFERROR(MAX(0,C916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,D916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,E916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,F916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,G916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,H916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,I916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,J916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,K916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,L916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,M916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,N916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,O916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,P916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,R916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,S916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,T916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,U916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0},{"$f":"IFERROR(MAX(0,V916-(OFFSET($C916,0,$A916)/(OFFSET($C915,0,$A916)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A917)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D914*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,D917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,D917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,E917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,E917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,F917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,F917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,G917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,G917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,H917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,H917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,I917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,I917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,J917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,J917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,K917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,K917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,L917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,L917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,M917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,M917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,N917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,N917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,O917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,O917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,P917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,P917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,Q917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,Q917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,R917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,R917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,S917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,S917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,T917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,T917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,U917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,U917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C917,0,$A917))<0,\nMIN(0,V917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917)))),\nMAX(0,V917-(OFFSET($C917,0,$A917)/(OFFSET($C915,-$A916,$A917))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E914*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C918,0,$A918))<0,\nMIN(0,E918-(OFFSET($C918,0,$A918)/(OFFSET($C916,-$A917,$A918)))),\nMAX(0,E918-(OFFSET($C918,0,$A918)/(OFFSET($C916,-$A917,$A918))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F914*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G914*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H914*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I914*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J914*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K914*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L914*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M914*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N914*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O914*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P914*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q914*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R914*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S914*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T914*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U914*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V914*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C935,0,$A935))<0,\nMIN(0,V935-(OFFSET($C935,0,$A935)/(OFFSET($C933,-$A934,$A935)))),\nMAX(0,V935-(OFFSET($C935,0,$A935)/(OFFSET($C933,-$A934,$A935))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W914*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C915","v":0},{"$f":"IF(C939=\"n/a\",\"n/a\",MAX(0,C939-1))","v":0},{"$f":"IF(D939=\"n/a\",\"n/a\",MAX(0,D939-1))","v":0},{"$f":"IF(E939=\"n/a\",\"n/a\",MAX(0,E939-1))","v":0},{"$f":"IF(F939=\"n/a\",\"n/a\",MAX(0,F939-1))","v":0},{"$f":"IF(G939=\"n/a\",\"n/a\",MAX(0,G939-1))","v":0},{"$f":"IF(H939=\"n/a\",\"n/a\",MAX(0,H939-1))","v":0},{"$f":"IF(I939=\"n/a\",\"n/a\",MAX(0,I939-1))","v":0},{"$f":"IF(J939=\"n/a\",\"n/a\",MAX(0,J939-1))","v":0},{"$f":"IF(K939=\"n/a\",\"n/a\",MAX(0,K939-1))","v":0},{"$f":"IF(L939=\"n/a\",\"n/a\",MAX(0,L939-1))","v":0},{"$f":"IF(M939=\"n/a\",\"n/a\",MAX(0,M939-1))","v":0},{"$f":"IF(N939=\"n/a\",\"n/a\",MAX(0,N939-1))","v":0},{"$f":"IF(O939=\"n/a\",\"n/a\",MAX(0,O939-1))","v":0},{"$f":"IF(P939=\"n/a\",\"n/a\",MAX(0,P939-1))","v":0},{"$f":"IF(Q939=\"n/a\",\"n/a\",MAX(0,Q939-1))","v":0},{"$f":"IF(R939=\"n/a\",\"n/a\",MAX(0,R939-1))","v":0},{"$f":"IF(S939=\"n/a\",\"n/a\",MAX(0,S939-1))","v":0},{"$f":"IF(T939=\"n/a\",\"n/a\",MAX(0,T939-1))","v":0},{"$f":"IF(U939=\"n/a\",\"n/a\",MAX(0,U939-1))","v":0},{"$f":"IF(V939=\"n/a\",\"n/a\",MAX(0,V939-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A917)","v":"RL Capex 2012-13"},null,{"$f":"D915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K915","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L915","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M915","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N915","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O915","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P915","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q915","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R915","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S915","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T915","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U915","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V915","v":0},{"$f":"IF(V958=\"n/a\",\"n/a\",MAX(0,V958-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W915","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C939:C960,0)),IF(SUM(C916:C937)=0,0,IF((SUMPRODUCT(C916:C937,C939:C960)/SUM(C916:C937))<0,1,(SUMPRODUCT(C916:C937,C939:C960)/SUM(C916:C937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D939:D960,0)),IF(SUM(D916:D937)=0,0,IF((SUMPRODUCT(D916:D937,D939:D960)/SUM(D916:D937))<0,1,(SUMPRODUCT(D916:D937,D939:D960)/SUM(D916:D937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E939:E960,0)),IF(SUM(E916:E937)=0,0,IF((SUMPRODUCT(E916:E937,E939:E960)/SUM(E916:E937))<0,1,(SUMPRODUCT(E916:E937,E939:E960)/SUM(E916:E937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F939:F960,0)),IF(SUM(F916:F937)=0,0,IF((SUMPRODUCT(F916:F937,F939:F960)/SUM(F916:F937))<0,1,(SUMPRODUCT(F916:F937,F939:F960)/SUM(F916:F937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G939:G960,0)),IF(SUM(G916:G937)=0,0,IF((SUMPRODUCT(G916:G937,G939:G960)/SUM(G916:G937))<0,1,(SUMPRODUCT(G916:G937,G939:G960)/SUM(G916:G937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H939:H960,0)),IF(SUM(H916:H937)=0,0,IF((SUMPRODUCT(H916:H937,H939:H960)/SUM(H916:H937))<0,1,(SUMPRODUCT(H916:H937,H939:H960)/SUM(H916:H937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I939:I960,0)),IF(SUM(I916:I937)=0,0,IF((SUMPRODUCT(I916:I937,I939:I960)/SUM(I916:I937))<0,1,(SUMPRODUCT(I916:I937,I939:I960)/SUM(I916:I937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J939:J960,0)),IF(SUM(J916:J937)=0,0,IF((SUMPRODUCT(J916:J937,J939:J960)/SUM(J916:J937))<0,1,(SUMPRODUCT(J916:J937,J939:J960)/SUM(J916:J937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K939:K960,0)),IF(SUM(K916:K937)=0,0,IF((SUMPRODUCT(K916:K937,K939:K960)/SUM(K916:K937))<0,1,(SUMPRODUCT(K916:K937,K939:K960)/SUM(K916:K937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L939:L960,0)),IF(SUM(L916:L937)=0,0,IF((SUMPRODUCT(L916:L937,L939:L960)/SUM(L916:L937))<0,1,(SUMPRODUCT(L916:L937,L939:L960)/SUM(L916:L937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M939:M960,0)),IF(SUM(M916:M937)=0,0,IF((SUMPRODUCT(M916:M937,M939:M960)/SUM(M916:M937))<0,1,(SUMPRODUCT(M916:M937,M939:M960)/SUM(M916:M937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N939:N960,0)),IF(SUM(N916:N937)=0,0,IF((SUMPRODUCT(N916:N937,N939:N960)/SUM(N916:N937))<0,1,(SUMPRODUCT(N916:N937,N939:N960)/SUM(N916:N937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O939:O960,0)),IF(SUM(O916:O937)=0,0,IF((SUMPRODUCT(O916:O937,O939:O960)/SUM(O916:O937))<0,1,(SUMPRODUCT(O916:O937,O939:O960)/SUM(O916:O937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P939:P960,0)),IF(SUM(P916:P937)=0,0,IF((SUMPRODUCT(P916:P937,P939:P960)/SUM(P916:P937))<0,1,(SUMPRODUCT(P916:P937,P939:P960)/SUM(P916:P937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q939:Q960,0)),IF(SUM(Q916:Q937)=0,0,IF((SUMPRODUCT(Q916:Q937,Q939:Q960)/SUM(Q916:Q937))<0,1,(SUMPRODUCT(Q916:Q937,Q939:Q960)/SUM(Q916:Q937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R939:R960,0)),IF(SUM(R916:R937)=0,0,IF((SUMPRODUCT(R916:R937,R939:R960)/SUM(R916:R937))<0,1,(SUMPRODUCT(R916:R937,R939:R960)/SUM(R916:R937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S939:S960,0)),IF(SUM(S916:S937)=0,0,IF((SUMPRODUCT(S916:S937,S939:S960)/SUM(S916:S937))<0,1,(SUMPRODUCT(S916:S937,S939:S960)/SUM(S916:S937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T939:T960,0)),IF(SUM(T916:T937)=0,0,IF((SUMPRODUCT(T916:T937,T939:T960)/SUM(T916:T937))<0,1,(SUMPRODUCT(T916:T937,T939:T960)/SUM(T916:T937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U939:U960,0)),IF(SUM(U916:U937)=0,0,IF((SUMPRODUCT(U916:U937,U939:U960)/SUM(U916:U937))<0,1,(SUMPRODUCT(U916:U937,U939:U960)/SUM(U916:U937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V939:V960,0)),IF(SUM(V916:V937)=0,0,IF((SUMPRODUCT(V916:V937,V939:V960)/SUM(V916:V937))<0,1,(SUMPRODUCT(V916:V937,V939:V960)/SUM(V916:V937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W939:W960,0)),IF(SUM(W916:W937)=0,0,IF((SUMPRODUCT(W916:W937,W939:W960)/SUM(W916:W937))<0,1,(SUMPRODUCT(W916:W937,W939:W960)/SUM(W916:W937)))),\"n/a\")","v":0}]
[]
["Asset Class 20",{"$f":"VLOOKUP($A963,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A963,1,12,\"\"))","v":20},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A964,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A964,0)-OFFSET('RFM input'!H$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A964,0)-OFFSET('RFM input'!I$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A964,0)-OFFSET('RFM input'!J$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A964,0)-OFFSET('RFM input'!K$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A964,0)-OFFSET('RFM input'!L$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A964,0)-OFFSET('RFM input'!M$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A964,0)-OFFSET('RFM input'!N$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A964,0)-OFFSET('RFM input'!O$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A964,0)-OFFSET('RFM input'!P$276,$A964,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A964,0)-OFFSET('RFM input'!Q$276,$A964,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A964,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C964/C$10","v":0},{"$f":"IFERROR(MAX(0,C966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,D966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,E966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,F966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,G966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,H966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,I966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,J966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,K966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,L966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,M966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,N966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,O966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,P966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,R966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,S966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,T966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,U966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0},{"$f":"IFERROR(MAX(0,V966-(OFFSET($C966,0,$A966)/(OFFSET($C965,0,$A966)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A967)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D964*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,D967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,D967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,E967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,E967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,F967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,F967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,G967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,G967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,H967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,H967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,I967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,I967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,J967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,J967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,K967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,K967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,L967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,L967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,M967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,M967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,N967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,N967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,O967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,O967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,P967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,P967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,Q967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,Q967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,R967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,R967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,S967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,S967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,T967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,T967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,U967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,U967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C967,0,$A967))<0,\nMIN(0,V967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967)))),\nMAX(0,V967-(OFFSET($C967,0,$A967)/(OFFSET($C965,-$A966,$A967))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E964*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C968,0,$A968))<0,\nMIN(0,E968-(OFFSET($C968,0,$A968)/(OFFSET($C966,-$A967,$A968)))),\nMAX(0,E968-(OFFSET($C968,0,$A968)/(OFFSET($C966,-$A967,$A968))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F964*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G964*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H964*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I964*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J964*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K964*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L964*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M964*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N964*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O964*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P964*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q964*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R964*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S964*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T964*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U964*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V964*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C985,0,$A985))<0,\nMIN(0,V985-(OFFSET($C985,0,$A985)/(OFFSET($C983,-$A984,$A985)))),\nMAX(0,V985-(OFFSET($C985,0,$A985)/(OFFSET($C983,-$A984,$A985))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W964*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C965","v":0},{"$f":"IF(C989=\"n/a\",\"n/a\",MAX(0,C989-1))","v":0},{"$f":"IF(D989=\"n/a\",\"n/a\",MAX(0,D989-1))","v":0},{"$f":"IF(E989=\"n/a\",\"n/a\",MAX(0,E989-1))","v":0},{"$f":"IF(F989=\"n/a\",\"n/a\",MAX(0,F989-1))","v":0},{"$f":"IF(G989=\"n/a\",\"n/a\",MAX(0,G989-1))","v":0},{"$f":"IF(H989=\"n/a\",\"n/a\",MAX(0,H989-1))","v":0},{"$f":"IF(I989=\"n/a\",\"n/a\",MAX(0,I989-1))","v":0},{"$f":"IF(J989=\"n/a\",\"n/a\",MAX(0,J989-1))","v":0},{"$f":"IF(K989=\"n/a\",\"n/a\",MAX(0,K989-1))","v":0},{"$f":"IF(L989=\"n/a\",\"n/a\",MAX(0,L989-1))","v":0},{"$f":"IF(M989=\"n/a\",\"n/a\",MAX(0,M989-1))","v":0},{"$f":"IF(N989=\"n/a\",\"n/a\",MAX(0,N989-1))","v":0},{"$f":"IF(O989=\"n/a\",\"n/a\",MAX(0,O989-1))","v":0},{"$f":"IF(P989=\"n/a\",\"n/a\",MAX(0,P989-1))","v":0},{"$f":"IF(Q989=\"n/a\",\"n/a\",MAX(0,Q989-1))","v":0},{"$f":"IF(R989=\"n/a\",\"n/a\",MAX(0,R989-1))","v":0},{"$f":"IF(S989=\"n/a\",\"n/a\",MAX(0,S989-1))","v":0},{"$f":"IF(T989=\"n/a\",\"n/a\",MAX(0,T989-1))","v":0},{"$f":"IF(U989=\"n/a\",\"n/a\",MAX(0,U989-1))","v":0},{"$f":"IF(V989=\"n/a\",\"n/a\",MAX(0,V989-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A967)","v":"RL Capex 2012-13"},null,{"$f":"D965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K965","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L965","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M965","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N965","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O965","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P965","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q965","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R965","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S965","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T965","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U965","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V965","v":0},{"$f":"IF(V1008=\"n/a\",\"n/a\",MAX(0,V1008-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W965","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C989:C1010,0)),IF(SUM(C966:C987)=0,0,IF((SUMPRODUCT(C966:C987,C989:C1010)/SUM(C966:C987))<0,1,(SUMPRODUCT(C966:C987,C989:C1010)/SUM(C966:C987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D989:D1010,0)),IF(SUM(D966:D987)=0,0,IF((SUMPRODUCT(D966:D987,D989:D1010)/SUM(D966:D987))<0,1,(SUMPRODUCT(D966:D987,D989:D1010)/SUM(D966:D987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E989:E1010,0)),IF(SUM(E966:E987)=0,0,IF((SUMPRODUCT(E966:E987,E989:E1010)/SUM(E966:E987))<0,1,(SUMPRODUCT(E966:E987,E989:E1010)/SUM(E966:E987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F989:F1010,0)),IF(SUM(F966:F987)=0,0,IF((SUMPRODUCT(F966:F987,F989:F1010)/SUM(F966:F987))<0,1,(SUMPRODUCT(F966:F987,F989:F1010)/SUM(F966:F987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G989:G1010,0)),IF(SUM(G966:G987)=0,0,IF((SUMPRODUCT(G966:G987,G989:G1010)/SUM(G966:G987))<0,1,(SUMPRODUCT(G966:G987,G989:G1010)/SUM(G966:G987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H989:H1010,0)),IF(SUM(H966:H987)=0,0,IF((SUMPRODUCT(H966:H987,H989:H1010)/SUM(H966:H987))<0,1,(SUMPRODUCT(H966:H987,H989:H1010)/SUM(H966:H987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I989:I1010,0)),IF(SUM(I966:I987)=0,0,IF((SUMPRODUCT(I966:I987,I989:I1010)/SUM(I966:I987))<0,1,(SUMPRODUCT(I966:I987,I989:I1010)/SUM(I966:I987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J989:J1010,0)),IF(SUM(J966:J987)=0,0,IF((SUMPRODUCT(J966:J987,J989:J1010)/SUM(J966:J987))<0,1,(SUMPRODUCT(J966:J987,J989:J1010)/SUM(J966:J987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K989:K1010,0)),IF(SUM(K966:K987)=0,0,IF((SUMPRODUCT(K966:K987,K989:K1010)/SUM(K966:K987))<0,1,(SUMPRODUCT(K966:K987,K989:K1010)/SUM(K966:K987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L989:L1010,0)),IF(SUM(L966:L987)=0,0,IF((SUMPRODUCT(L966:L987,L989:L1010)/SUM(L966:L987))<0,1,(SUMPRODUCT(L966:L987,L989:L1010)/SUM(L966:L987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M989:M1010,0)),IF(SUM(M966:M987)=0,0,IF((SUMPRODUCT(M966:M987,M989:M1010)/SUM(M966:M987))<0,1,(SUMPRODUCT(M966:M987,M989:M1010)/SUM(M966:M987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N989:N1010,0)),IF(SUM(N966:N987)=0,0,IF((SUMPRODUCT(N966:N987,N989:N1010)/SUM(N966:N987))<0,1,(SUMPRODUCT(N966:N987,N989:N1010)/SUM(N966:N987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O989:O1010,0)),IF(SUM(O966:O987)=0,0,IF((SUMPRODUCT(O966:O987,O989:O1010)/SUM(O966:O987))<0,1,(SUMPRODUCT(O966:O987,O989:O1010)/SUM(O966:O987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P989:P1010,0)),IF(SUM(P966:P987)=0,0,IF((SUMPRODUCT(P966:P987,P989:P1010)/SUM(P966:P987))<0,1,(SUMPRODUCT(P966:P987,P989:P1010)/SUM(P966:P987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q989:Q1010,0)),IF(SUM(Q966:Q987)=0,0,IF((SUMPRODUCT(Q966:Q987,Q989:Q1010)/SUM(Q966:Q987))<0,1,(SUMPRODUCT(Q966:Q987,Q989:Q1010)/SUM(Q966:Q987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R989:R1010,0)),IF(SUM(R966:R987)=0,0,IF((SUMPRODUCT(R966:R987,R989:R1010)/SUM(R966:R987))<0,1,(SUMPRODUCT(R966:R987,R989:R1010)/SUM(R966:R987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S989:S1010,0)),IF(SUM(S966:S987)=0,0,IF((SUMPRODUCT(S966:S987,S989:S1010)/SUM(S966:S987))<0,1,(SUMPRODUCT(S966:S987,S989:S1010)/SUM(S966:S987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T989:T1010,0)),IF(SUM(T966:T987)=0,0,IF((SUMPRODUCT(T966:T987,T989:T1010)/SUM(T966:T987))<0,1,(SUMPRODUCT(T966:T987,T989:T1010)/SUM(T966:T987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U989:U1010,0)),IF(SUM(U966:U987)=0,0,IF((SUMPRODUCT(U966:U987,U989:U1010)/SUM(U966:U987))<0,1,(SUMPRODUCT(U966:U987,U989:U1010)/SUM(U966:U987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V989:V1010,0)),IF(SUM(V966:V987)=0,0,IF((SUMPRODUCT(V966:V987,V989:V1010)/SUM(V966:V987))<0,1,(SUMPRODUCT(V966:V987,V989:V1010)/SUM(V966:V987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W989:W1010,0)),IF(SUM(W966:W987)=0,0,IF((SUMPRODUCT(W966:W987,W989:W1010)/SUM(W966:W987))<0,1,(SUMPRODUCT(W966:W987,W989:W1010)/SUM(W966:W987)))),\"n/a\")","v":0}]
[]
["Asset Class 21",{"$f":"VLOOKUP($A1013,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1013,1,12,\"\"))","v":21},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1014,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1014,0)-OFFSET('RFM input'!H$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1014,0)-OFFSET('RFM input'!I$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1014,0)-OFFSET('RFM input'!J$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1014,0)-OFFSET('RFM input'!K$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1014,0)-OFFSET('RFM input'!L$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1014,0)-OFFSET('RFM input'!M$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1014,0)-OFFSET('RFM input'!N$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1014,0)-OFFSET('RFM input'!O$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1014,0)-OFFSET('RFM input'!P$276,$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1014,0)-OFFSET('RFM input'!Q$276,$A1014,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1014,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1014/C$10","v":0},{"$f":"IFERROR(MAX(0,C1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1016-(OFFSET($C1016,0,$A1016)/(OFFSET($C1015,0,$A1016)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1017)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1014*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,D1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,D1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,E1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,E1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,F1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,F1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,G1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,G1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,H1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,H1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,I1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,I1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,J1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,J1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,K1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,K1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,L1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,L1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,M1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,M1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,N1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,N1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,O1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,O1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,P1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,P1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,Q1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,Q1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,R1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,R1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,S1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,S1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,T1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,T1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,U1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,U1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1017,0,$A1017))<0,\nMIN(0,V1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017)))),\nMAX(0,V1017-(OFFSET($C1017,0,$A1017)/(OFFSET($C1015,-$A1016,$A1017))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1014*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1018,0,$A1018))<0,\nMIN(0,E1018-(OFFSET($C1018,0,$A1018)/(OFFSET($C1016,-$A1017,$A1018)))),\nMAX(0,E1018-(OFFSET($C1018,0,$A1018)/(OFFSET($C1016,-$A1017,$A1018))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1014*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1014*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1014*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1014*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1014*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1014*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1014*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1014*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1014*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1014*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1014*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1014*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1014*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1014*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1014*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1014*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1014*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1035,0,$A1035))<0,\nMIN(0,V1035-(OFFSET($C1035,0,$A1035)/(OFFSET($C1033,-$A1034,$A1035)))),\nMAX(0,V1035-(OFFSET($C1035,0,$A1035)/(OFFSET($C1033,-$A1034,$A1035))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1014*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1015","v":0},{"$f":"IF(C1039=\"n/a\",\"n/a\",MAX(0,C1039-1))","v":0},{"$f":"IF(D1039=\"n/a\",\"n/a\",MAX(0,D1039-1))","v":0},{"$f":"IF(E1039=\"n/a\",\"n/a\",MAX(0,E1039-1))","v":0},{"$f":"IF(F1039=\"n/a\",\"n/a\",MAX(0,F1039-1))","v":0},{"$f":"IF(G1039=\"n/a\",\"n/a\",MAX(0,G1039-1))","v":0},{"$f":"IF(H1039=\"n/a\",\"n/a\",MAX(0,H1039-1))","v":0},{"$f":"IF(I1039=\"n/a\",\"n/a\",MAX(0,I1039-1))","v":0},{"$f":"IF(J1039=\"n/a\",\"n/a\",MAX(0,J1039-1))","v":0},{"$f":"IF(K1039=\"n/a\",\"n/a\",MAX(0,K1039-1))","v":0},{"$f":"IF(L1039=\"n/a\",\"n/a\",MAX(0,L1039-1))","v":0},{"$f":"IF(M1039=\"n/a\",\"n/a\",MAX(0,M1039-1))","v":0},{"$f":"IF(N1039=\"n/a\",\"n/a\",MAX(0,N1039-1))","v":0},{"$f":"IF(O1039=\"n/a\",\"n/a\",MAX(0,O1039-1))","v":0},{"$f":"IF(P1039=\"n/a\",\"n/a\",MAX(0,P1039-1))","v":0},{"$f":"IF(Q1039=\"n/a\",\"n/a\",MAX(0,Q1039-1))","v":0},{"$f":"IF(R1039=\"n/a\",\"n/a\",MAX(0,R1039-1))","v":0},{"$f":"IF(S1039=\"n/a\",\"n/a\",MAX(0,S1039-1))","v":0},{"$f":"IF(T1039=\"n/a\",\"n/a\",MAX(0,T1039-1))","v":0},{"$f":"IF(U1039=\"n/a\",\"n/a\",MAX(0,U1039-1))","v":0},{"$f":"IF(V1039=\"n/a\",\"n/a\",MAX(0,V1039-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1017)","v":"RL Capex 2012-13"},null,{"$f":"D1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1015","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1015","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1015","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1015","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1015","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1015","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1015","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1015","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1015","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1015","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1015","v":0},{"$f":"IF(V1058=\"n/a\",\"n/a\",MAX(0,V1058-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1015","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1039:C1060,0)),IF(SUM(C1016:C1037)=0,0,IF((SUMPRODUCT(C1016:C1037,C1039:C1060)/SUM(C1016:C1037))<0,1,(SUMPRODUCT(C1016:C1037,C1039:C1060)/SUM(C1016:C1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1039:D1060,0)),IF(SUM(D1016:D1037)=0,0,IF((SUMPRODUCT(D1016:D1037,D1039:D1060)/SUM(D1016:D1037))<0,1,(SUMPRODUCT(D1016:D1037,D1039:D1060)/SUM(D1016:D1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1039:E1060,0)),IF(SUM(E1016:E1037)=0,0,IF((SUMPRODUCT(E1016:E1037,E1039:E1060)/SUM(E1016:E1037))<0,1,(SUMPRODUCT(E1016:E1037,E1039:E1060)/SUM(E1016:E1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1039:F1060,0)),IF(SUM(F1016:F1037)=0,0,IF((SUMPRODUCT(F1016:F1037,F1039:F1060)/SUM(F1016:F1037))<0,1,(SUMPRODUCT(F1016:F1037,F1039:F1060)/SUM(F1016:F1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1039:G1060,0)),IF(SUM(G1016:G1037)=0,0,IF((SUMPRODUCT(G1016:G1037,G1039:G1060)/SUM(G1016:G1037))<0,1,(SUMPRODUCT(G1016:G1037,G1039:G1060)/SUM(G1016:G1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1039:H1060,0)),IF(SUM(H1016:H1037)=0,0,IF((SUMPRODUCT(H1016:H1037,H1039:H1060)/SUM(H1016:H1037))<0,1,(SUMPRODUCT(H1016:H1037,H1039:H1060)/SUM(H1016:H1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1039:I1060,0)),IF(SUM(I1016:I1037)=0,0,IF((SUMPRODUCT(I1016:I1037,I1039:I1060)/SUM(I1016:I1037))<0,1,(SUMPRODUCT(I1016:I1037,I1039:I1060)/SUM(I1016:I1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1039:J1060,0)),IF(SUM(J1016:J1037)=0,0,IF((SUMPRODUCT(J1016:J1037,J1039:J1060)/SUM(J1016:J1037))<0,1,(SUMPRODUCT(J1016:J1037,J1039:J1060)/SUM(J1016:J1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1039:K1060,0)),IF(SUM(K1016:K1037)=0,0,IF((SUMPRODUCT(K1016:K1037,K1039:K1060)/SUM(K1016:K1037))<0,1,(SUMPRODUCT(K1016:K1037,K1039:K1060)/SUM(K1016:K1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1039:L1060,0)),IF(SUM(L1016:L1037)=0,0,IF((SUMPRODUCT(L1016:L1037,L1039:L1060)/SUM(L1016:L1037))<0,1,(SUMPRODUCT(L1016:L1037,L1039:L1060)/SUM(L1016:L1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1039:M1060,0)),IF(SUM(M1016:M1037)=0,0,IF((SUMPRODUCT(M1016:M1037,M1039:M1060)/SUM(M1016:M1037))<0,1,(SUMPRODUCT(M1016:M1037,M1039:M1060)/SUM(M1016:M1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1039:N1060,0)),IF(SUM(N1016:N1037)=0,0,IF((SUMPRODUCT(N1016:N1037,N1039:N1060)/SUM(N1016:N1037))<0,1,(SUMPRODUCT(N1016:N1037,N1039:N1060)/SUM(N1016:N1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1039:O1060,0)),IF(SUM(O1016:O1037)=0,0,IF((SUMPRODUCT(O1016:O1037,O1039:O1060)/SUM(O1016:O1037))<0,1,(SUMPRODUCT(O1016:O1037,O1039:O1060)/SUM(O1016:O1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1039:P1060,0)),IF(SUM(P1016:P1037)=0,0,IF((SUMPRODUCT(P1016:P1037,P1039:P1060)/SUM(P1016:P1037))<0,1,(SUMPRODUCT(P1016:P1037,P1039:P1060)/SUM(P1016:P1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1039:Q1060,0)),IF(SUM(Q1016:Q1037)=0,0,IF((SUMPRODUCT(Q1016:Q1037,Q1039:Q1060)/SUM(Q1016:Q1037))<0,1,(SUMPRODUCT(Q1016:Q1037,Q1039:Q1060)/SUM(Q1016:Q1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1039:R1060,0)),IF(SUM(R1016:R1037)=0,0,IF((SUMPRODUCT(R1016:R1037,R1039:R1060)/SUM(R1016:R1037))<0,1,(SUMPRODUCT(R1016:R1037,R1039:R1060)/SUM(R1016:R1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1039:S1060,0)),IF(SUM(S1016:S1037)=0,0,IF((SUMPRODUCT(S1016:S1037,S1039:S1060)/SUM(S1016:S1037))<0,1,(SUMPRODUCT(S1016:S1037,S1039:S1060)/SUM(S1016:S1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1039:T1060,0)),IF(SUM(T1016:T1037)=0,0,IF((SUMPRODUCT(T1016:T1037,T1039:T1060)/SUM(T1016:T1037))<0,1,(SUMPRODUCT(T1016:T1037,T1039:T1060)/SUM(T1016:T1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1039:U1060,0)),IF(SUM(U1016:U1037)=0,0,IF((SUMPRODUCT(U1016:U1037,U1039:U1060)/SUM(U1016:U1037))<0,1,(SUMPRODUCT(U1016:U1037,U1039:U1060)/SUM(U1016:U1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1039:V1060,0)),IF(SUM(V1016:V1037)=0,0,IF((SUMPRODUCT(V1016:V1037,V1039:V1060)/SUM(V1016:V1037))<0,1,(SUMPRODUCT(V1016:V1037,V1039:V1060)/SUM(V1016:V1037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1039:W1060,0)),IF(SUM(W1016:W1037)=0,0,IF((SUMPRODUCT(W1016:W1037,W1039:W1060)/SUM(W1016:W1037))<0,1,(SUMPRODUCT(W1016:W1037,W1039:W1060)/SUM(W1016:W1037)))),\"n/a\")","v":0}]
[]
["Asset Class 22",{"$f":"VLOOKUP($A1063,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1063,1,12,\"\"))","v":22},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1064,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1064,0)-OFFSET('RFM input'!H$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1064,0)-OFFSET('RFM input'!I$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1064,0)-OFFSET('RFM input'!J$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1064,0)-OFFSET('RFM input'!K$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1064,0)-OFFSET('RFM input'!L$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1064,0)-OFFSET('RFM input'!M$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1064,0)-OFFSET('RFM input'!N$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1064,0)-OFFSET('RFM input'!O$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1064,0)-OFFSET('RFM input'!P$276,$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1064,0)-OFFSET('RFM input'!Q$276,$A1064,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1064,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1064/C$10","v":0},{"$f":"IFERROR(MAX(0,C1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1066-(OFFSET($C1066,0,$A1066)/(OFFSET($C1065,0,$A1066)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1067)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1064*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,D1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,D1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,E1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,E1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,F1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,F1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,G1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,G1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,H1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,H1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,I1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,I1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,J1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,J1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,K1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,K1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,L1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,L1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,M1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,M1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,N1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,N1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,O1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,O1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,P1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,P1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,Q1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,Q1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,R1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,R1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,S1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,S1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,T1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,T1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,U1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,U1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1067,0,$A1067))<0,\nMIN(0,V1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067)))),\nMAX(0,V1067-(OFFSET($C1067,0,$A1067)/(OFFSET($C1065,-$A1066,$A1067))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1064*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1068,0,$A1068))<0,\nMIN(0,E1068-(OFFSET($C1068,0,$A1068)/(OFFSET($C1066,-$A1067,$A1068)))),\nMAX(0,E1068-(OFFSET($C1068,0,$A1068)/(OFFSET($C1066,-$A1067,$A1068))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1064*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1064*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1064*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1064*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1064*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1064*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1064*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1064*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1064*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1064*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1064*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1064*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1064*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1064*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1064*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1064*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1064*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1085,0,$A1085))<0,\nMIN(0,V1085-(OFFSET($C1085,0,$A1085)/(OFFSET($C1083,-$A1084,$A1085)))),\nMAX(0,V1085-(OFFSET($C1085,0,$A1085)/(OFFSET($C1083,-$A1084,$A1085))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1064*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1065","v":0},{"$f":"IF(C1089=\"n/a\",\"n/a\",MAX(0,C1089-1))","v":0},{"$f":"IF(D1089=\"n/a\",\"n/a\",MAX(0,D1089-1))","v":0},{"$f":"IF(E1089=\"n/a\",\"n/a\",MAX(0,E1089-1))","v":0},{"$f":"IF(F1089=\"n/a\",\"n/a\",MAX(0,F1089-1))","v":0},{"$f":"IF(G1089=\"n/a\",\"n/a\",MAX(0,G1089-1))","v":0},{"$f":"IF(H1089=\"n/a\",\"n/a\",MAX(0,H1089-1))","v":0},{"$f":"IF(I1089=\"n/a\",\"n/a\",MAX(0,I1089-1))","v":0},{"$f":"IF(J1089=\"n/a\",\"n/a\",MAX(0,J1089-1))","v":0},{"$f":"IF(K1089=\"n/a\",\"n/a\",MAX(0,K1089-1))","v":0},{"$f":"IF(L1089=\"n/a\",\"n/a\",MAX(0,L1089-1))","v":0},{"$f":"IF(M1089=\"n/a\",\"n/a\",MAX(0,M1089-1))","v":0},{"$f":"IF(N1089=\"n/a\",\"n/a\",MAX(0,N1089-1))","v":0},{"$f":"IF(O1089=\"n/a\",\"n/a\",MAX(0,O1089-1))","v":0},{"$f":"IF(P1089=\"n/a\",\"n/a\",MAX(0,P1089-1))","v":0},{"$f":"IF(Q1089=\"n/a\",\"n/a\",MAX(0,Q1089-1))","v":0},{"$f":"IF(R1089=\"n/a\",\"n/a\",MAX(0,R1089-1))","v":0},{"$f":"IF(S1089=\"n/a\",\"n/a\",MAX(0,S1089-1))","v":0},{"$f":"IF(T1089=\"n/a\",\"n/a\",MAX(0,T1089-1))","v":0},{"$f":"IF(U1089=\"n/a\",\"n/a\",MAX(0,U1089-1))","v":0},{"$f":"IF(V1089=\"n/a\",\"n/a\",MAX(0,V1089-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1067)","v":"RL Capex 2012-13"},null,{"$f":"D1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1065","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1065","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1065","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1065","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1065","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1065","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1065","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1065","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1065","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1065","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1065","v":0},{"$f":"IF(V1108=\"n/a\",\"n/a\",MAX(0,V1108-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1065","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1089:C1110,0)),IF(SUM(C1066:C1087)=0,0,IF((SUMPRODUCT(C1066:C1087,C1089:C1110)/SUM(C1066:C1087))<0,1,(SUMPRODUCT(C1066:C1087,C1089:C1110)/SUM(C1066:C1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1089:D1110,0)),IF(SUM(D1066:D1087)=0,0,IF((SUMPRODUCT(D1066:D1087,D1089:D1110)/SUM(D1066:D1087))<0,1,(SUMPRODUCT(D1066:D1087,D1089:D1110)/SUM(D1066:D1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1089:E1110,0)),IF(SUM(E1066:E1087)=0,0,IF((SUMPRODUCT(E1066:E1087,E1089:E1110)/SUM(E1066:E1087))<0,1,(SUMPRODUCT(E1066:E1087,E1089:E1110)/SUM(E1066:E1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1089:F1110,0)),IF(SUM(F1066:F1087)=0,0,IF((SUMPRODUCT(F1066:F1087,F1089:F1110)/SUM(F1066:F1087))<0,1,(SUMPRODUCT(F1066:F1087,F1089:F1110)/SUM(F1066:F1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1089:G1110,0)),IF(SUM(G1066:G1087)=0,0,IF((SUMPRODUCT(G1066:G1087,G1089:G1110)/SUM(G1066:G1087))<0,1,(SUMPRODUCT(G1066:G1087,G1089:G1110)/SUM(G1066:G1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1089:H1110,0)),IF(SUM(H1066:H1087)=0,0,IF((SUMPRODUCT(H1066:H1087,H1089:H1110)/SUM(H1066:H1087))<0,1,(SUMPRODUCT(H1066:H1087,H1089:H1110)/SUM(H1066:H1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1089:I1110,0)),IF(SUM(I1066:I1087)=0,0,IF((SUMPRODUCT(I1066:I1087,I1089:I1110)/SUM(I1066:I1087))<0,1,(SUMPRODUCT(I1066:I1087,I1089:I1110)/SUM(I1066:I1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1089:J1110,0)),IF(SUM(J1066:J1087)=0,0,IF((SUMPRODUCT(J1066:J1087,J1089:J1110)/SUM(J1066:J1087))<0,1,(SUMPRODUCT(J1066:J1087,J1089:J1110)/SUM(J1066:J1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1089:K1110,0)),IF(SUM(K1066:K1087)=0,0,IF((SUMPRODUCT(K1066:K1087,K1089:K1110)/SUM(K1066:K1087))<0,1,(SUMPRODUCT(K1066:K1087,K1089:K1110)/SUM(K1066:K1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1089:L1110,0)),IF(SUM(L1066:L1087)=0,0,IF((SUMPRODUCT(L1066:L1087,L1089:L1110)/SUM(L1066:L1087))<0,1,(SUMPRODUCT(L1066:L1087,L1089:L1110)/SUM(L1066:L1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1089:M1110,0)),IF(SUM(M1066:M1087)=0,0,IF((SUMPRODUCT(M1066:M1087,M1089:M1110)/SUM(M1066:M1087))<0,1,(SUMPRODUCT(M1066:M1087,M1089:M1110)/SUM(M1066:M1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1089:N1110,0)),IF(SUM(N1066:N1087)=0,0,IF((SUMPRODUCT(N1066:N1087,N1089:N1110)/SUM(N1066:N1087))<0,1,(SUMPRODUCT(N1066:N1087,N1089:N1110)/SUM(N1066:N1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1089:O1110,0)),IF(SUM(O1066:O1087)=0,0,IF((SUMPRODUCT(O1066:O1087,O1089:O1110)/SUM(O1066:O1087))<0,1,(SUMPRODUCT(O1066:O1087,O1089:O1110)/SUM(O1066:O1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1089:P1110,0)),IF(SUM(P1066:P1087)=0,0,IF((SUMPRODUCT(P1066:P1087,P1089:P1110)/SUM(P1066:P1087))<0,1,(SUMPRODUCT(P1066:P1087,P1089:P1110)/SUM(P1066:P1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1089:Q1110,0)),IF(SUM(Q1066:Q1087)=0,0,IF((SUMPRODUCT(Q1066:Q1087,Q1089:Q1110)/SUM(Q1066:Q1087))<0,1,(SUMPRODUCT(Q1066:Q1087,Q1089:Q1110)/SUM(Q1066:Q1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1089:R1110,0)),IF(SUM(R1066:R1087)=0,0,IF((SUMPRODUCT(R1066:R1087,R1089:R1110)/SUM(R1066:R1087))<0,1,(SUMPRODUCT(R1066:R1087,R1089:R1110)/SUM(R1066:R1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1089:S1110,0)),IF(SUM(S1066:S1087)=0,0,IF((SUMPRODUCT(S1066:S1087,S1089:S1110)/SUM(S1066:S1087))<0,1,(SUMPRODUCT(S1066:S1087,S1089:S1110)/SUM(S1066:S1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1089:T1110,0)),IF(SUM(T1066:T1087)=0,0,IF((SUMPRODUCT(T1066:T1087,T1089:T1110)/SUM(T1066:T1087))<0,1,(SUMPRODUCT(T1066:T1087,T1089:T1110)/SUM(T1066:T1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1089:U1110,0)),IF(SUM(U1066:U1087)=0,0,IF((SUMPRODUCT(U1066:U1087,U1089:U1110)/SUM(U1066:U1087))<0,1,(SUMPRODUCT(U1066:U1087,U1089:U1110)/SUM(U1066:U1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1089:V1110,0)),IF(SUM(V1066:V1087)=0,0,IF((SUMPRODUCT(V1066:V1087,V1089:V1110)/SUM(V1066:V1087))<0,1,(SUMPRODUCT(V1066:V1087,V1089:V1110)/SUM(V1066:V1087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1089:W1110,0)),IF(SUM(W1066:W1087)=0,0,IF((SUMPRODUCT(W1066:W1087,W1089:W1110)/SUM(W1066:W1087))<0,1,(SUMPRODUCT(W1066:W1087,W1089:W1110)/SUM(W1066:W1087)))),\"n/a\")","v":0}]
[]
["Asset Class 23",{"$f":"VLOOKUP($A1113,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1113,1,12,\"\"))","v":23},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1114,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1114,0)-OFFSET('RFM input'!H$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1114,0)-OFFSET('RFM input'!I$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1114,0)-OFFSET('RFM input'!J$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1114,0)-OFFSET('RFM input'!K$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1114,0)-OFFSET('RFM input'!L$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1114,0)-OFFSET('RFM input'!M$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1114,0)-OFFSET('RFM input'!N$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1114,0)-OFFSET('RFM input'!O$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1114,0)-OFFSET('RFM input'!P$276,$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1114,0)-OFFSET('RFM input'!Q$276,$A1114,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1114,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1114/C$10","v":0},{"$f":"IFERROR(MAX(0,C1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1116-(OFFSET($C1116,0,$A1116)/(OFFSET($C1115,0,$A1116)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1117)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1114*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,D1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,D1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,E1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,E1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,F1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,F1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,G1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,G1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,H1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,H1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,I1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,I1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,J1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,J1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,K1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,K1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,L1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,L1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,M1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,M1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,N1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,N1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,O1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,O1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,P1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,P1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,Q1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,Q1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,R1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,R1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,S1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,S1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,T1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,T1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,U1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,U1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1117,0,$A1117))<0,\nMIN(0,V1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117)))),\nMAX(0,V1117-(OFFSET($C1117,0,$A1117)/(OFFSET($C1115,-$A1116,$A1117))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1114*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1118,0,$A1118))<0,\nMIN(0,E1118-(OFFSET($C1118,0,$A1118)/(OFFSET($C1116,-$A1117,$A1118)))),\nMAX(0,E1118-(OFFSET($C1118,0,$A1118)/(OFFSET($C1116,-$A1117,$A1118))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1114*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1114*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1114*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1114*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1114*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1114*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1114*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1114*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1114*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1114*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1114*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1114*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1114*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1114*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1114*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1114*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1114*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1135,0,$A1135))<0,\nMIN(0,V1135-(OFFSET($C1135,0,$A1135)/(OFFSET($C1133,-$A1134,$A1135)))),\nMAX(0,V1135-(OFFSET($C1135,0,$A1135)/(OFFSET($C1133,-$A1134,$A1135))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1114*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1115","v":0},{"$f":"IF(C1139=\"n/a\",\"n/a\",MAX(0,C1139-1))","v":0},{"$f":"IF(D1139=\"n/a\",\"n/a\",MAX(0,D1139-1))","v":0},{"$f":"IF(E1139=\"n/a\",\"n/a\",MAX(0,E1139-1))","v":0},{"$f":"IF(F1139=\"n/a\",\"n/a\",MAX(0,F1139-1))","v":0},{"$f":"IF(G1139=\"n/a\",\"n/a\",MAX(0,G1139-1))","v":0},{"$f":"IF(H1139=\"n/a\",\"n/a\",MAX(0,H1139-1))","v":0},{"$f":"IF(I1139=\"n/a\",\"n/a\",MAX(0,I1139-1))","v":0},{"$f":"IF(J1139=\"n/a\",\"n/a\",MAX(0,J1139-1))","v":0},{"$f":"IF(K1139=\"n/a\",\"n/a\",MAX(0,K1139-1))","v":0},{"$f":"IF(L1139=\"n/a\",\"n/a\",MAX(0,L1139-1))","v":0},{"$f":"IF(M1139=\"n/a\",\"n/a\",MAX(0,M1139-1))","v":0},{"$f":"IF(N1139=\"n/a\",\"n/a\",MAX(0,N1139-1))","v":0},{"$f":"IF(O1139=\"n/a\",\"n/a\",MAX(0,O1139-1))","v":0},{"$f":"IF(P1139=\"n/a\",\"n/a\",MAX(0,P1139-1))","v":0},{"$f":"IF(Q1139=\"n/a\",\"n/a\",MAX(0,Q1139-1))","v":0},{"$f":"IF(R1139=\"n/a\",\"n/a\",MAX(0,R1139-1))","v":0},{"$f":"IF(S1139=\"n/a\",\"n/a\",MAX(0,S1139-1))","v":0},{"$f":"IF(T1139=\"n/a\",\"n/a\",MAX(0,T1139-1))","v":0},{"$f":"IF(U1139=\"n/a\",\"n/a\",MAX(0,U1139-1))","v":0},{"$f":"IF(V1139=\"n/a\",\"n/a\",MAX(0,V1139-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1117)","v":"RL Capex 2012-13"},null,{"$f":"D1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1115","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1115","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1115","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1115","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1115","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1115","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1115","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1115","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1115","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1115","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1115","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1115","v":0},{"$f":"IF(V1158=\"n/a\",\"n/a\",MAX(0,V1158-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1115","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1139:C1160,0)),IF(SUM(C1116:C1137)=0,0,IF((SUMPRODUCT(C1116:C1137,C1139:C1160)/SUM(C1116:C1137))<0,1,(SUMPRODUCT(C1116:C1137,C1139:C1160)/SUM(C1116:C1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1139:D1160,0)),IF(SUM(D1116:D1137)=0,0,IF((SUMPRODUCT(D1116:D1137,D1139:D1160)/SUM(D1116:D1137))<0,1,(SUMPRODUCT(D1116:D1137,D1139:D1160)/SUM(D1116:D1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1139:E1160,0)),IF(SUM(E1116:E1137)=0,0,IF((SUMPRODUCT(E1116:E1137,E1139:E1160)/SUM(E1116:E1137))<0,1,(SUMPRODUCT(E1116:E1137,E1139:E1160)/SUM(E1116:E1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1139:F1160,0)),IF(SUM(F1116:F1137)=0,0,IF((SUMPRODUCT(F1116:F1137,F1139:F1160)/SUM(F1116:F1137))<0,1,(SUMPRODUCT(F1116:F1137,F1139:F1160)/SUM(F1116:F1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1139:G1160,0)),IF(SUM(G1116:G1137)=0,0,IF((SUMPRODUCT(G1116:G1137,G1139:G1160)/SUM(G1116:G1137))<0,1,(SUMPRODUCT(G1116:G1137,G1139:G1160)/SUM(G1116:G1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1139:H1160,0)),IF(SUM(H1116:H1137)=0,0,IF((SUMPRODUCT(H1116:H1137,H1139:H1160)/SUM(H1116:H1137))<0,1,(SUMPRODUCT(H1116:H1137,H1139:H1160)/SUM(H1116:H1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1139:I1160,0)),IF(SUM(I1116:I1137)=0,0,IF((SUMPRODUCT(I1116:I1137,I1139:I1160)/SUM(I1116:I1137))<0,1,(SUMPRODUCT(I1116:I1137,I1139:I1160)/SUM(I1116:I1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1139:J1160,0)),IF(SUM(J1116:J1137)=0,0,IF((SUMPRODUCT(J1116:J1137,J1139:J1160)/SUM(J1116:J1137))<0,1,(SUMPRODUCT(J1116:J1137,J1139:J1160)/SUM(J1116:J1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1139:K1160,0)),IF(SUM(K1116:K1137)=0,0,IF((SUMPRODUCT(K1116:K1137,K1139:K1160)/SUM(K1116:K1137))<0,1,(SUMPRODUCT(K1116:K1137,K1139:K1160)/SUM(K1116:K1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1139:L1160,0)),IF(SUM(L1116:L1137)=0,0,IF((SUMPRODUCT(L1116:L1137,L1139:L1160)/SUM(L1116:L1137))<0,1,(SUMPRODUCT(L1116:L1137,L1139:L1160)/SUM(L1116:L1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1139:M1160,0)),IF(SUM(M1116:M1137)=0,0,IF((SUMPRODUCT(M1116:M1137,M1139:M1160)/SUM(M1116:M1137))<0,1,(SUMPRODUCT(M1116:M1137,M1139:M1160)/SUM(M1116:M1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1139:N1160,0)),IF(SUM(N1116:N1137)=0,0,IF((SUMPRODUCT(N1116:N1137,N1139:N1160)/SUM(N1116:N1137))<0,1,(SUMPRODUCT(N1116:N1137,N1139:N1160)/SUM(N1116:N1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1139:O1160,0)),IF(SUM(O1116:O1137)=0,0,IF((SUMPRODUCT(O1116:O1137,O1139:O1160)/SUM(O1116:O1137))<0,1,(SUMPRODUCT(O1116:O1137,O1139:O1160)/SUM(O1116:O1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1139:P1160,0)),IF(SUM(P1116:P1137)=0,0,IF((SUMPRODUCT(P1116:P1137,P1139:P1160)/SUM(P1116:P1137))<0,1,(SUMPRODUCT(P1116:P1137,P1139:P1160)/SUM(P1116:P1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1139:Q1160,0)),IF(SUM(Q1116:Q1137)=0,0,IF((SUMPRODUCT(Q1116:Q1137,Q1139:Q1160)/SUM(Q1116:Q1137))<0,1,(SUMPRODUCT(Q1116:Q1137,Q1139:Q1160)/SUM(Q1116:Q1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1139:R1160,0)),IF(SUM(R1116:R1137)=0,0,IF((SUMPRODUCT(R1116:R1137,R1139:R1160)/SUM(R1116:R1137))<0,1,(SUMPRODUCT(R1116:R1137,R1139:R1160)/SUM(R1116:R1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1139:S1160,0)),IF(SUM(S1116:S1137)=0,0,IF((SUMPRODUCT(S1116:S1137,S1139:S1160)/SUM(S1116:S1137))<0,1,(SUMPRODUCT(S1116:S1137,S1139:S1160)/SUM(S1116:S1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1139:T1160,0)),IF(SUM(T1116:T1137)=0,0,IF((SUMPRODUCT(T1116:T1137,T1139:T1160)/SUM(T1116:T1137))<0,1,(SUMPRODUCT(T1116:T1137,T1139:T1160)/SUM(T1116:T1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1139:U1160,0)),IF(SUM(U1116:U1137)=0,0,IF((SUMPRODUCT(U1116:U1137,U1139:U1160)/SUM(U1116:U1137))<0,1,(SUMPRODUCT(U1116:U1137,U1139:U1160)/SUM(U1116:U1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1139:V1160,0)),IF(SUM(V1116:V1137)=0,0,IF((SUMPRODUCT(V1116:V1137,V1139:V1160)/SUM(V1116:V1137))<0,1,(SUMPRODUCT(V1116:V1137,V1139:V1160)/SUM(V1116:V1137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1139:W1160,0)),IF(SUM(W1116:W1137)=0,0,IF((SUMPRODUCT(W1116:W1137,W1139:W1160)/SUM(W1116:W1137))<0,1,(SUMPRODUCT(W1116:W1137,W1139:W1160)/SUM(W1116:W1137)))),\"n/a\")","v":0}]
[]
["Asset Class 24",{"$f":"VLOOKUP($A1163,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1163,1,12,\"\"))","v":24},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1164,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1164,0)-OFFSET('RFM input'!H$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1164,0)-OFFSET('RFM input'!I$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1164,0)-OFFSET('RFM input'!J$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1164,0)-OFFSET('RFM input'!K$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1164,0)-OFFSET('RFM input'!L$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1164,0)-OFFSET('RFM input'!M$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1164,0)-OFFSET('RFM input'!N$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1164,0)-OFFSET('RFM input'!O$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1164,0)-OFFSET('RFM input'!P$276,$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1164,0)-OFFSET('RFM input'!Q$276,$A1164,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1164,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1164/C$10","v":0},{"$f":"IFERROR(MAX(0,C1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1166-(OFFSET($C1166,0,$A1166)/(OFFSET($C1165,0,$A1166)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1167)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1164*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,D1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,D1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,E1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,E1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,F1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,F1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,G1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,G1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,H1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,H1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,I1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,I1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,J1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,J1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,K1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,K1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,L1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,L1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,M1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,M1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,N1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,N1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,O1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,O1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,P1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,P1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,Q1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,Q1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,R1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,R1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,S1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,S1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,T1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,T1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,U1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,U1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1167,0,$A1167))<0,\nMIN(0,V1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167)))),\nMAX(0,V1167-(OFFSET($C1167,0,$A1167)/(OFFSET($C1165,-$A1166,$A1167))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1164*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1168,0,$A1168))<0,\nMIN(0,E1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1166,-$A1167,$A1168)))),\nMAX(0,E1168-(OFFSET($C1168,0,$A1168)/(OFFSET($C1166,-$A1167,$A1168))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1164*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1164*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1164*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1164*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1164*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1164*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1164*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1164*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1164*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1164*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1164*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1164*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1164*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1164*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1164*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1164*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1164*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1185,0,$A1185))<0,\nMIN(0,V1185-(OFFSET($C1185,0,$A1185)/(OFFSET($C1183,-$A1184,$A1185)))),\nMAX(0,V1185-(OFFSET($C1185,0,$A1185)/(OFFSET($C1183,-$A1184,$A1185))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1164*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1165","v":0},{"$f":"IF(C1189=\"n/a\",\"n/a\",MAX(0,C1189-1))","v":0},{"$f":"IF(D1189=\"n/a\",\"n/a\",MAX(0,D1189-1))","v":0},{"$f":"IF(E1189=\"n/a\",\"n/a\",MAX(0,E1189-1))","v":0},{"$f":"IF(F1189=\"n/a\",\"n/a\",MAX(0,F1189-1))","v":0},{"$f":"IF(G1189=\"n/a\",\"n/a\",MAX(0,G1189-1))","v":0},{"$f":"IF(H1189=\"n/a\",\"n/a\",MAX(0,H1189-1))","v":0},{"$f":"IF(I1189=\"n/a\",\"n/a\",MAX(0,I1189-1))","v":0},{"$f":"IF(J1189=\"n/a\",\"n/a\",MAX(0,J1189-1))","v":0},{"$f":"IF(K1189=\"n/a\",\"n/a\",MAX(0,K1189-1))","v":0},{"$f":"IF(L1189=\"n/a\",\"n/a\",MAX(0,L1189-1))","v":0},{"$f":"IF(M1189=\"n/a\",\"n/a\",MAX(0,M1189-1))","v":0},{"$f":"IF(N1189=\"n/a\",\"n/a\",MAX(0,N1189-1))","v":0},{"$f":"IF(O1189=\"n/a\",\"n/a\",MAX(0,O1189-1))","v":0},{"$f":"IF(P1189=\"n/a\",\"n/a\",MAX(0,P1189-1))","v":0},{"$f":"IF(Q1189=\"n/a\",\"n/a\",MAX(0,Q1189-1))","v":0},{"$f":"IF(R1189=\"n/a\",\"n/a\",MAX(0,R1189-1))","v":0},{"$f":"IF(S1189=\"n/a\",\"n/a\",MAX(0,S1189-1))","v":0},{"$f":"IF(T1189=\"n/a\",\"n/a\",MAX(0,T1189-1))","v":0},{"$f":"IF(U1189=\"n/a\",\"n/a\",MAX(0,U1189-1))","v":0},{"$f":"IF(V1189=\"n/a\",\"n/a\",MAX(0,V1189-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1167)","v":"RL Capex 2012-13"},null,{"$f":"D1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1165","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1165","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1165","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1165","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1165","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1165","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1165","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1165","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1165","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1165","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1165","v":0},{"$f":"IF(V1208=\"n/a\",\"n/a\",MAX(0,V1208-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1165","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1189:C1210,0)),IF(SUM(C1166:C1187)=0,0,IF((SUMPRODUCT(C1166:C1187,C1189:C1210)/SUM(C1166:C1187))<0,1,(SUMPRODUCT(C1166:C1187,C1189:C1210)/SUM(C1166:C1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1189:D1210,0)),IF(SUM(D1166:D1187)=0,0,IF((SUMPRODUCT(D1166:D1187,D1189:D1210)/SUM(D1166:D1187))<0,1,(SUMPRODUCT(D1166:D1187,D1189:D1210)/SUM(D1166:D1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1189:E1210,0)),IF(SUM(E1166:E1187)=0,0,IF((SUMPRODUCT(E1166:E1187,E1189:E1210)/SUM(E1166:E1187))<0,1,(SUMPRODUCT(E1166:E1187,E1189:E1210)/SUM(E1166:E1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1189:F1210,0)),IF(SUM(F1166:F1187)=0,0,IF((SUMPRODUCT(F1166:F1187,F1189:F1210)/SUM(F1166:F1187))<0,1,(SUMPRODUCT(F1166:F1187,F1189:F1210)/SUM(F1166:F1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1189:G1210,0)),IF(SUM(G1166:G1187)=0,0,IF((SUMPRODUCT(G1166:G1187,G1189:G1210)/SUM(G1166:G1187))<0,1,(SUMPRODUCT(G1166:G1187,G1189:G1210)/SUM(G1166:G1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1189:H1210,0)),IF(SUM(H1166:H1187)=0,0,IF((SUMPRODUCT(H1166:H1187,H1189:H1210)/SUM(H1166:H1187))<0,1,(SUMPRODUCT(H1166:H1187,H1189:H1210)/SUM(H1166:H1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1189:I1210,0)),IF(SUM(I1166:I1187)=0,0,IF((SUMPRODUCT(I1166:I1187,I1189:I1210)/SUM(I1166:I1187))<0,1,(SUMPRODUCT(I1166:I1187,I1189:I1210)/SUM(I1166:I1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1189:J1210,0)),IF(SUM(J1166:J1187)=0,0,IF((SUMPRODUCT(J1166:J1187,J1189:J1210)/SUM(J1166:J1187))<0,1,(SUMPRODUCT(J1166:J1187,J1189:J1210)/SUM(J1166:J1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1189:K1210,0)),IF(SUM(K1166:K1187)=0,0,IF((SUMPRODUCT(K1166:K1187,K1189:K1210)/SUM(K1166:K1187))<0,1,(SUMPRODUCT(K1166:K1187,K1189:K1210)/SUM(K1166:K1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1189:L1210,0)),IF(SUM(L1166:L1187)=0,0,IF((SUMPRODUCT(L1166:L1187,L1189:L1210)/SUM(L1166:L1187))<0,1,(SUMPRODUCT(L1166:L1187,L1189:L1210)/SUM(L1166:L1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1189:M1210,0)),IF(SUM(M1166:M1187)=0,0,IF((SUMPRODUCT(M1166:M1187,M1189:M1210)/SUM(M1166:M1187))<0,1,(SUMPRODUCT(M1166:M1187,M1189:M1210)/SUM(M1166:M1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1189:N1210,0)),IF(SUM(N1166:N1187)=0,0,IF((SUMPRODUCT(N1166:N1187,N1189:N1210)/SUM(N1166:N1187))<0,1,(SUMPRODUCT(N1166:N1187,N1189:N1210)/SUM(N1166:N1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1189:O1210,0)),IF(SUM(O1166:O1187)=0,0,IF((SUMPRODUCT(O1166:O1187,O1189:O1210)/SUM(O1166:O1187))<0,1,(SUMPRODUCT(O1166:O1187,O1189:O1210)/SUM(O1166:O1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1189:P1210,0)),IF(SUM(P1166:P1187)=0,0,IF((SUMPRODUCT(P1166:P1187,P1189:P1210)/SUM(P1166:P1187))<0,1,(SUMPRODUCT(P1166:P1187,P1189:P1210)/SUM(P1166:P1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1189:Q1210,0)),IF(SUM(Q1166:Q1187)=0,0,IF((SUMPRODUCT(Q1166:Q1187,Q1189:Q1210)/SUM(Q1166:Q1187))<0,1,(SUMPRODUCT(Q1166:Q1187,Q1189:Q1210)/SUM(Q1166:Q1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1189:R1210,0)),IF(SUM(R1166:R1187)=0,0,IF((SUMPRODUCT(R1166:R1187,R1189:R1210)/SUM(R1166:R1187))<0,1,(SUMPRODUCT(R1166:R1187,R1189:R1210)/SUM(R1166:R1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1189:S1210,0)),IF(SUM(S1166:S1187)=0,0,IF((SUMPRODUCT(S1166:S1187,S1189:S1210)/SUM(S1166:S1187))<0,1,(SUMPRODUCT(S1166:S1187,S1189:S1210)/SUM(S1166:S1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1189:T1210,0)),IF(SUM(T1166:T1187)=0,0,IF((SUMPRODUCT(T1166:T1187,T1189:T1210)/SUM(T1166:T1187))<0,1,(SUMPRODUCT(T1166:T1187,T1189:T1210)/SUM(T1166:T1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1189:U1210,0)),IF(SUM(U1166:U1187)=0,0,IF((SUMPRODUCT(U1166:U1187,U1189:U1210)/SUM(U1166:U1187))<0,1,(SUMPRODUCT(U1166:U1187,U1189:U1210)/SUM(U1166:U1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1189:V1210,0)),IF(SUM(V1166:V1187)=0,0,IF((SUMPRODUCT(V1166:V1187,V1189:V1210)/SUM(V1166:V1187))<0,1,(SUMPRODUCT(V1166:V1187,V1189:V1210)/SUM(V1166:V1187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1189:W1210,0)),IF(SUM(W1166:W1187)=0,0,IF((SUMPRODUCT(W1166:W1187,W1189:W1210)/SUM(W1166:W1187))<0,1,(SUMPRODUCT(W1166:W1187,W1189:W1210)/SUM(W1166:W1187)))),\"n/a\")","v":0}]
[]
["Asset Class 25",{"$f":"VLOOKUP($A1213,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1213,1,12,\"\"))","v":25},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1214,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1214,0)-OFFSET('RFM input'!H$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1214,0)-OFFSET('RFM input'!I$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1214,0)-OFFSET('RFM input'!J$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1214,0)-OFFSET('RFM input'!K$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1214,0)-OFFSET('RFM input'!L$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1214,0)-OFFSET('RFM input'!M$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1214,0)-OFFSET('RFM input'!N$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1214,0)-OFFSET('RFM input'!O$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1214,0)-OFFSET('RFM input'!P$276,$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1214,0)-OFFSET('RFM input'!Q$276,$A1214,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1214,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1214/C$10","v":0},{"$f":"IFERROR(MAX(0,C1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1216-(OFFSET($C1216,0,$A1216)/(OFFSET($C1215,0,$A1216)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1217)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1214*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,D1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,D1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,E1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,E1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,F1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,F1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,G1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,G1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,H1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,H1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,I1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,I1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,J1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,J1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,K1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,K1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,L1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,L1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,M1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,M1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,N1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,N1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,O1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,O1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,P1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,P1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,Q1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,Q1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,R1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,R1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,S1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,S1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,T1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,T1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,U1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,U1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1217,0,$A1217))<0,\nMIN(0,V1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217)))),\nMAX(0,V1217-(OFFSET($C1217,0,$A1217)/(OFFSET($C1215,-$A1216,$A1217))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1214*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1218,0,$A1218))<0,\nMIN(0,E1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1216,-$A1217,$A1218)))),\nMAX(0,E1218-(OFFSET($C1218,0,$A1218)/(OFFSET($C1216,-$A1217,$A1218))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1214*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1214*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1214*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1214*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1214*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1214*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1214*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1214*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1214*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1214*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1214*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1214*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1214*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1214*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1214*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1214*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1214*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1235,0,$A1235))<0,\nMIN(0,V1235-(OFFSET($C1235,0,$A1235)/(OFFSET($C1233,-$A1234,$A1235)))),\nMAX(0,V1235-(OFFSET($C1235,0,$A1235)/(OFFSET($C1233,-$A1234,$A1235))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1214*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1215","v":0},{"$f":"IF(C1239=\"n/a\",\"n/a\",MAX(0,C1239-1))","v":0},{"$f":"IF(D1239=\"n/a\",\"n/a\",MAX(0,D1239-1))","v":0},{"$f":"IF(E1239=\"n/a\",\"n/a\",MAX(0,E1239-1))","v":0},{"$f":"IF(F1239=\"n/a\",\"n/a\",MAX(0,F1239-1))","v":0},{"$f":"IF(G1239=\"n/a\",\"n/a\",MAX(0,G1239-1))","v":0},{"$f":"IF(H1239=\"n/a\",\"n/a\",MAX(0,H1239-1))","v":0},{"$f":"IF(I1239=\"n/a\",\"n/a\",MAX(0,I1239-1))","v":0},{"$f":"IF(J1239=\"n/a\",\"n/a\",MAX(0,J1239-1))","v":0},{"$f":"IF(K1239=\"n/a\",\"n/a\",MAX(0,K1239-1))","v":0},{"$f":"IF(L1239=\"n/a\",\"n/a\",MAX(0,L1239-1))","v":0},{"$f":"IF(M1239=\"n/a\",\"n/a\",MAX(0,M1239-1))","v":0},{"$f":"IF(N1239=\"n/a\",\"n/a\",MAX(0,N1239-1))","v":0},{"$f":"IF(O1239=\"n/a\",\"n/a\",MAX(0,O1239-1))","v":0},{"$f":"IF(P1239=\"n/a\",\"n/a\",MAX(0,P1239-1))","v":0},{"$f":"IF(Q1239=\"n/a\",\"n/a\",MAX(0,Q1239-1))","v":0},{"$f":"IF(R1239=\"n/a\",\"n/a\",MAX(0,R1239-1))","v":0},{"$f":"IF(S1239=\"n/a\",\"n/a\",MAX(0,S1239-1))","v":0},{"$f":"IF(T1239=\"n/a\",\"n/a\",MAX(0,T1239-1))","v":0},{"$f":"IF(U1239=\"n/a\",\"n/a\",MAX(0,U1239-1))","v":0},{"$f":"IF(V1239=\"n/a\",\"n/a\",MAX(0,V1239-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1217)","v":"RL Capex 2012-13"},null,{"$f":"D1215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1215","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1215","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1215","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1215","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1215","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1215","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1215","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1215","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1215","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1215","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1215","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1215","v":0},{"$f":"IF(V1258=\"n/a\",\"n/a\",MAX(0,V1258-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1215","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1239:C1260,0)),IF(SUM(C1216:C1237)=0,0,IF((SUMPRODUCT(C1216:C1237,C1239:C1260)/SUM(C1216:C1237))<0,1,(SUMPRODUCT(C1216:C1237,C1239:C1260)/SUM(C1216:C1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1239:D1260,0)),IF(SUM(D1216:D1237)=0,0,IF((SUMPRODUCT(D1216:D1237,D1239:D1260)/SUM(D1216:D1237))<0,1,(SUMPRODUCT(D1216:D1237,D1239:D1260)/SUM(D1216:D1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1239:E1260,0)),IF(SUM(E1216:E1237)=0,0,IF((SUMPRODUCT(E1216:E1237,E1239:E1260)/SUM(E1216:E1237))<0,1,(SUMPRODUCT(E1216:E1237,E1239:E1260)/SUM(E1216:E1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1239:F1260,0)),IF(SUM(F1216:F1237)=0,0,IF((SUMPRODUCT(F1216:F1237,F1239:F1260)/SUM(F1216:F1237))<0,1,(SUMPRODUCT(F1216:F1237,F1239:F1260)/SUM(F1216:F1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1239:G1260,0)),IF(SUM(G1216:G1237)=0,0,IF((SUMPRODUCT(G1216:G1237,G1239:G1260)/SUM(G1216:G1237))<0,1,(SUMPRODUCT(G1216:G1237,G1239:G1260)/SUM(G1216:G1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1239:H1260,0)),IF(SUM(H1216:H1237)=0,0,IF((SUMPRODUCT(H1216:H1237,H1239:H1260)/SUM(H1216:H1237))<0,1,(SUMPRODUCT(H1216:H1237,H1239:H1260)/SUM(H1216:H1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1239:I1260,0)),IF(SUM(I1216:I1237)=0,0,IF((SUMPRODUCT(I1216:I1237,I1239:I1260)/SUM(I1216:I1237))<0,1,(SUMPRODUCT(I1216:I1237,I1239:I1260)/SUM(I1216:I1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1239:J1260,0)),IF(SUM(J1216:J1237)=0,0,IF((SUMPRODUCT(J1216:J1237,J1239:J1260)/SUM(J1216:J1237))<0,1,(SUMPRODUCT(J1216:J1237,J1239:J1260)/SUM(J1216:J1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1239:K1260,0)),IF(SUM(K1216:K1237)=0,0,IF((SUMPRODUCT(K1216:K1237,K1239:K1260)/SUM(K1216:K1237))<0,1,(SUMPRODUCT(K1216:K1237,K1239:K1260)/SUM(K1216:K1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1239:L1260,0)),IF(SUM(L1216:L1237)=0,0,IF((SUMPRODUCT(L1216:L1237,L1239:L1260)/SUM(L1216:L1237))<0,1,(SUMPRODUCT(L1216:L1237,L1239:L1260)/SUM(L1216:L1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1239:M1260,0)),IF(SUM(M1216:M1237)=0,0,IF((SUMPRODUCT(M1216:M1237,M1239:M1260)/SUM(M1216:M1237))<0,1,(SUMPRODUCT(M1216:M1237,M1239:M1260)/SUM(M1216:M1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1239:N1260,0)),IF(SUM(N1216:N1237)=0,0,IF((SUMPRODUCT(N1216:N1237,N1239:N1260)/SUM(N1216:N1237))<0,1,(SUMPRODUCT(N1216:N1237,N1239:N1260)/SUM(N1216:N1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1239:O1260,0)),IF(SUM(O1216:O1237)=0,0,IF((SUMPRODUCT(O1216:O1237,O1239:O1260)/SUM(O1216:O1237))<0,1,(SUMPRODUCT(O1216:O1237,O1239:O1260)/SUM(O1216:O1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1239:P1260,0)),IF(SUM(P1216:P1237)=0,0,IF((SUMPRODUCT(P1216:P1237,P1239:P1260)/SUM(P1216:P1237))<0,1,(SUMPRODUCT(P1216:P1237,P1239:P1260)/SUM(P1216:P1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1239:Q1260,0)),IF(SUM(Q1216:Q1237)=0,0,IF((SUMPRODUCT(Q1216:Q1237,Q1239:Q1260)/SUM(Q1216:Q1237))<0,1,(SUMPRODUCT(Q1216:Q1237,Q1239:Q1260)/SUM(Q1216:Q1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1239:R1260,0)),IF(SUM(R1216:R1237)=0,0,IF((SUMPRODUCT(R1216:R1237,R1239:R1260)/SUM(R1216:R1237))<0,1,(SUMPRODUCT(R1216:R1237,R1239:R1260)/SUM(R1216:R1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1239:S1260,0)),IF(SUM(S1216:S1237)=0,0,IF((SUMPRODUCT(S1216:S1237,S1239:S1260)/SUM(S1216:S1237))<0,1,(SUMPRODUCT(S1216:S1237,S1239:S1260)/SUM(S1216:S1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1239:T1260,0)),IF(SUM(T1216:T1237)=0,0,IF((SUMPRODUCT(T1216:T1237,T1239:T1260)/SUM(T1216:T1237))<0,1,(SUMPRODUCT(T1216:T1237,T1239:T1260)/SUM(T1216:T1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1239:U1260,0)),IF(SUM(U1216:U1237)=0,0,IF((SUMPRODUCT(U1216:U1237,U1239:U1260)/SUM(U1216:U1237))<0,1,(SUMPRODUCT(U1216:U1237,U1239:U1260)/SUM(U1216:U1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1239:V1260,0)),IF(SUM(V1216:V1237)=0,0,IF((SUMPRODUCT(V1216:V1237,V1239:V1260)/SUM(V1216:V1237))<0,1,(SUMPRODUCT(V1216:V1237,V1239:V1260)/SUM(V1216:V1237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1239:W1260,0)),IF(SUM(W1216:W1237)=0,0,IF((SUMPRODUCT(W1216:W1237,W1239:W1260)/SUM(W1216:W1237))<0,1,(SUMPRODUCT(W1216:W1237,W1239:W1260)/SUM(W1216:W1237)))),\"n/a\")","v":0}]
[]
["Asset Class 26",{"$f":"VLOOKUP($A1263,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1263,1,12,\"\"))","v":26},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1264,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1264,0)-OFFSET('RFM input'!H$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1264,0)-OFFSET('RFM input'!I$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1264,0)-OFFSET('RFM input'!J$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1264,0)-OFFSET('RFM input'!K$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1264,0)-OFFSET('RFM input'!L$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1264,0)-OFFSET('RFM input'!M$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1264,0)-OFFSET('RFM input'!N$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1264,0)-OFFSET('RFM input'!O$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1264,0)-OFFSET('RFM input'!P$276,$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1264,0)-OFFSET('RFM input'!Q$276,$A1264,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1264,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1264/C$10","v":0},{"$f":"IFERROR(MAX(0,C1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1266-(OFFSET($C1266,0,$A1266)/(OFFSET($C1265,0,$A1266)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1267)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1264*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,D1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,D1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,E1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,E1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,F1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,F1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,G1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,G1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,H1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,H1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,I1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,I1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,J1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,J1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,K1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,K1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,L1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,L1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,M1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,M1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,N1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,N1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,O1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,O1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,P1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,P1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,Q1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,Q1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,R1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,R1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,S1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,S1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,T1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,T1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,U1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,U1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1267,0,$A1267))<0,\nMIN(0,V1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267)))),\nMAX(0,V1267-(OFFSET($C1267,0,$A1267)/(OFFSET($C1265,-$A1266,$A1267))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1264*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1268,0,$A1268))<0,\nMIN(0,E1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1266,-$A1267,$A1268)))),\nMAX(0,E1268-(OFFSET($C1268,0,$A1268)/(OFFSET($C1266,-$A1267,$A1268))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1264*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1264*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1264*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1264*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1264*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1264*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1264*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1264*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1264*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1264*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1264*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1264*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1264*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1264*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1264*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1264*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1264*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1285,0,$A1285))<0,\nMIN(0,V1285-(OFFSET($C1285,0,$A1285)/(OFFSET($C1283,-$A1284,$A1285)))),\nMAX(0,V1285-(OFFSET($C1285,0,$A1285)/(OFFSET($C1283,-$A1284,$A1285))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1264*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1265","v":0},{"$f":"IF(C1289=\"n/a\",\"n/a\",MAX(0,C1289-1))","v":0},{"$f":"IF(D1289=\"n/a\",\"n/a\",MAX(0,D1289-1))","v":0},{"$f":"IF(E1289=\"n/a\",\"n/a\",MAX(0,E1289-1))","v":0},{"$f":"IF(F1289=\"n/a\",\"n/a\",MAX(0,F1289-1))","v":0},{"$f":"IF(G1289=\"n/a\",\"n/a\",MAX(0,G1289-1))","v":0},{"$f":"IF(H1289=\"n/a\",\"n/a\",MAX(0,H1289-1))","v":0},{"$f":"IF(I1289=\"n/a\",\"n/a\",MAX(0,I1289-1))","v":0},{"$f":"IF(J1289=\"n/a\",\"n/a\",MAX(0,J1289-1))","v":0},{"$f":"IF(K1289=\"n/a\",\"n/a\",MAX(0,K1289-1))","v":0},{"$f":"IF(L1289=\"n/a\",\"n/a\",MAX(0,L1289-1))","v":0},{"$f":"IF(M1289=\"n/a\",\"n/a\",MAX(0,M1289-1))","v":0},{"$f":"IF(N1289=\"n/a\",\"n/a\",MAX(0,N1289-1))","v":0},{"$f":"IF(O1289=\"n/a\",\"n/a\",MAX(0,O1289-1))","v":0},{"$f":"IF(P1289=\"n/a\",\"n/a\",MAX(0,P1289-1))","v":0},{"$f":"IF(Q1289=\"n/a\",\"n/a\",MAX(0,Q1289-1))","v":0},{"$f":"IF(R1289=\"n/a\",\"n/a\",MAX(0,R1289-1))","v":0},{"$f":"IF(S1289=\"n/a\",\"n/a\",MAX(0,S1289-1))","v":0},{"$f":"IF(T1289=\"n/a\",\"n/a\",MAX(0,T1289-1))","v":0},{"$f":"IF(U1289=\"n/a\",\"n/a\",MAX(0,U1289-1))","v":0},{"$f":"IF(V1289=\"n/a\",\"n/a\",MAX(0,V1289-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1267)","v":"RL Capex 2012-13"},null,{"$f":"D1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1265","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1265","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1265","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1265","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1265","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1265","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1265","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1265","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1265","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1265","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1265","v":0},{"$f":"IF(V1308=\"n/a\",\"n/a\",MAX(0,V1308-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1265","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1289:C1310,0)),IF(SUM(C1266:C1287)=0,0,IF((SUMPRODUCT(C1266:C1287,C1289:C1310)/SUM(C1266:C1287))<0,1,(SUMPRODUCT(C1266:C1287,C1289:C1310)/SUM(C1266:C1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1289:D1310,0)),IF(SUM(D1266:D1287)=0,0,IF((SUMPRODUCT(D1266:D1287,D1289:D1310)/SUM(D1266:D1287))<0,1,(SUMPRODUCT(D1266:D1287,D1289:D1310)/SUM(D1266:D1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1289:E1310,0)),IF(SUM(E1266:E1287)=0,0,IF((SUMPRODUCT(E1266:E1287,E1289:E1310)/SUM(E1266:E1287))<0,1,(SUMPRODUCT(E1266:E1287,E1289:E1310)/SUM(E1266:E1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1289:F1310,0)),IF(SUM(F1266:F1287)=0,0,IF((SUMPRODUCT(F1266:F1287,F1289:F1310)/SUM(F1266:F1287))<0,1,(SUMPRODUCT(F1266:F1287,F1289:F1310)/SUM(F1266:F1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1289:G1310,0)),IF(SUM(G1266:G1287)=0,0,IF((SUMPRODUCT(G1266:G1287,G1289:G1310)/SUM(G1266:G1287))<0,1,(SUMPRODUCT(G1266:G1287,G1289:G1310)/SUM(G1266:G1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1289:H1310,0)),IF(SUM(H1266:H1287)=0,0,IF((SUMPRODUCT(H1266:H1287,H1289:H1310)/SUM(H1266:H1287))<0,1,(SUMPRODUCT(H1266:H1287,H1289:H1310)/SUM(H1266:H1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1289:I1310,0)),IF(SUM(I1266:I1287)=0,0,IF((SUMPRODUCT(I1266:I1287,I1289:I1310)/SUM(I1266:I1287))<0,1,(SUMPRODUCT(I1266:I1287,I1289:I1310)/SUM(I1266:I1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1289:J1310,0)),IF(SUM(J1266:J1287)=0,0,IF((SUMPRODUCT(J1266:J1287,J1289:J1310)/SUM(J1266:J1287))<0,1,(SUMPRODUCT(J1266:J1287,J1289:J1310)/SUM(J1266:J1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1289:K1310,0)),IF(SUM(K1266:K1287)=0,0,IF((SUMPRODUCT(K1266:K1287,K1289:K1310)/SUM(K1266:K1287))<0,1,(SUMPRODUCT(K1266:K1287,K1289:K1310)/SUM(K1266:K1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1289:L1310,0)),IF(SUM(L1266:L1287)=0,0,IF((SUMPRODUCT(L1266:L1287,L1289:L1310)/SUM(L1266:L1287))<0,1,(SUMPRODUCT(L1266:L1287,L1289:L1310)/SUM(L1266:L1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1289:M1310,0)),IF(SUM(M1266:M1287)=0,0,IF((SUMPRODUCT(M1266:M1287,M1289:M1310)/SUM(M1266:M1287))<0,1,(SUMPRODUCT(M1266:M1287,M1289:M1310)/SUM(M1266:M1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1289:N1310,0)),IF(SUM(N1266:N1287)=0,0,IF((SUMPRODUCT(N1266:N1287,N1289:N1310)/SUM(N1266:N1287))<0,1,(SUMPRODUCT(N1266:N1287,N1289:N1310)/SUM(N1266:N1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1289:O1310,0)),IF(SUM(O1266:O1287)=0,0,IF((SUMPRODUCT(O1266:O1287,O1289:O1310)/SUM(O1266:O1287))<0,1,(SUMPRODUCT(O1266:O1287,O1289:O1310)/SUM(O1266:O1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1289:P1310,0)),IF(SUM(P1266:P1287)=0,0,IF((SUMPRODUCT(P1266:P1287,P1289:P1310)/SUM(P1266:P1287))<0,1,(SUMPRODUCT(P1266:P1287,P1289:P1310)/SUM(P1266:P1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1289:Q1310,0)),IF(SUM(Q1266:Q1287)=0,0,IF((SUMPRODUCT(Q1266:Q1287,Q1289:Q1310)/SUM(Q1266:Q1287))<0,1,(SUMPRODUCT(Q1266:Q1287,Q1289:Q1310)/SUM(Q1266:Q1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1289:R1310,0)),IF(SUM(R1266:R1287)=0,0,IF((SUMPRODUCT(R1266:R1287,R1289:R1310)/SUM(R1266:R1287))<0,1,(SUMPRODUCT(R1266:R1287,R1289:R1310)/SUM(R1266:R1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1289:S1310,0)),IF(SUM(S1266:S1287)=0,0,IF((SUMPRODUCT(S1266:S1287,S1289:S1310)/SUM(S1266:S1287))<0,1,(SUMPRODUCT(S1266:S1287,S1289:S1310)/SUM(S1266:S1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1289:T1310,0)),IF(SUM(T1266:T1287)=0,0,IF((SUMPRODUCT(T1266:T1287,T1289:T1310)/SUM(T1266:T1287))<0,1,(SUMPRODUCT(T1266:T1287,T1289:T1310)/SUM(T1266:T1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1289:U1310,0)),IF(SUM(U1266:U1287)=0,0,IF((SUMPRODUCT(U1266:U1287,U1289:U1310)/SUM(U1266:U1287))<0,1,(SUMPRODUCT(U1266:U1287,U1289:U1310)/SUM(U1266:U1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1289:V1310,0)),IF(SUM(V1266:V1287)=0,0,IF((SUMPRODUCT(V1266:V1287,V1289:V1310)/SUM(V1266:V1287))<0,1,(SUMPRODUCT(V1266:V1287,V1289:V1310)/SUM(V1266:V1287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1289:W1310,0)),IF(SUM(W1266:W1287)=0,0,IF((SUMPRODUCT(W1266:W1287,W1289:W1310)/SUM(W1266:W1287))<0,1,(SUMPRODUCT(W1266:W1287,W1289:W1310)/SUM(W1266:W1287)))),\"n/a\")","v":0}]
[]
["Asset Class 27",{"$f":"VLOOKUP($A1313,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1313,1,12,\"\"))","v":27},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1314,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1314,0)-OFFSET('RFM input'!H$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1314,0)-OFFSET('RFM input'!I$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1314,0)-OFFSET('RFM input'!J$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1314,0)-OFFSET('RFM input'!K$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1314,0)-OFFSET('RFM input'!L$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1314,0)-OFFSET('RFM input'!M$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1314,0)-OFFSET('RFM input'!N$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1314,0)-OFFSET('RFM input'!O$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1314,0)-OFFSET('RFM input'!P$276,$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1314,0)-OFFSET('RFM input'!Q$276,$A1314,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1314,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1314/C$10","v":0},{"$f":"IFERROR(MAX(0,C1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1316-(OFFSET($C1316,0,$A1316)/(OFFSET($C1315,0,$A1316)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1317)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1314*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,D1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,D1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,E1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,E1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,F1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,F1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,G1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,G1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,H1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,H1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,I1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,I1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,J1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,J1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,K1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,K1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,L1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,L1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,M1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,M1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,N1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,N1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,O1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,O1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,P1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,P1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,Q1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,Q1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,R1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,R1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,S1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,S1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,T1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,T1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,U1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,U1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1317,0,$A1317))<0,\nMIN(0,V1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317)))),\nMAX(0,V1317-(OFFSET($C1317,0,$A1317)/(OFFSET($C1315,-$A1316,$A1317))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1314*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1318,0,$A1318))<0,\nMIN(0,E1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1316,-$A1317,$A1318)))),\nMAX(0,E1318-(OFFSET($C1318,0,$A1318)/(OFFSET($C1316,-$A1317,$A1318))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1314*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1314*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1314*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1314*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1314*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1314*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1314*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1314*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1314*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1314*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1314*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1314*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1314*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1314*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1314*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1314*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1314*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1335,0,$A1335))<0,\nMIN(0,V1335-(OFFSET($C1335,0,$A1335)/(OFFSET($C1333,-$A1334,$A1335)))),\nMAX(0,V1335-(OFFSET($C1335,0,$A1335)/(OFFSET($C1333,-$A1334,$A1335))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1314*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1315","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$6,0,A1317)","v":"RL Capex 2012-13"},null,{"$f":"D1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1315","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1315","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1315","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1315","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1315","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1315","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1315","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1315","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1315","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1315","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1315","v":0},{"$f":"IF(V1358=\"n/a\",\"n/a\",MAX(0,V1358-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1315","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1339:C1360,0)),IF(SUM(C1316:C1337)=0,0,IF((SUMPRODUCT(C1316:C1337,C1339:C1360)/SUM(C1316:C1337))<0,1,(SUMPRODUCT(C1316:C1337,C1339:C1360)/SUM(C1316:C1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1339:D1360,0)),IF(SUM(D1316:D1337)=0,0,IF((SUMPRODUCT(D1316:D1337,D1339:D1360)/SUM(D1316:D1337))<0,1,(SUMPRODUCT(D1316:D1337,D1339:D1360)/SUM(D1316:D1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1339:E1360,0)),IF(SUM(E1316:E1337)=0,0,IF((SUMPRODUCT(E1316:E1337,E1339:E1360)/SUM(E1316:E1337))<0,1,(SUMPRODUCT(E1316:E1337,E1339:E1360)/SUM(E1316:E1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1339:F1360,0)),IF(SUM(F1316:F1337)=0,0,IF((SUMPRODUCT(F1316:F1337,F1339:F1360)/SUM(F1316:F1337))<0,1,(SUMPRODUCT(F1316:F1337,F1339:F1360)/SUM(F1316:F1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1339:G1360,0)),IF(SUM(G1316:G1337)=0,0,IF((SUMPRODUCT(G1316:G1337,G1339:G1360)/SUM(G1316:G1337))<0,1,(SUMPRODUCT(G1316:G1337,G1339:G1360)/SUM(G1316:G1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1339:H1360,0)),IF(SUM(H1316:H1337)=0,0,IF((SUMPRODUCT(H1316:H1337,H1339:H1360)/SUM(H1316:H1337))<0,1,(SUMPRODUCT(H1316:H1337,H1339:H1360)/SUM(H1316:H1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1339:I1360,0)),IF(SUM(I1316:I1337)=0,0,IF((SUMPRODUCT(I1316:I1337,I1339:I1360)/SUM(I1316:I1337))<0,1,(SUMPRODUCT(I1316:I1337,I1339:I1360)/SUM(I1316:I1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1339:J1360,0)),IF(SUM(J1316:J1337)=0,0,IF((SUMPRODUCT(J1316:J1337,J1339:J1360)/SUM(J1316:J1337))<0,1,(SUMPRODUCT(J1316:J1337,J1339:J1360)/SUM(J1316:J1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1339:K1360,0)),IF(SUM(K1316:K1337)=0,0,IF((SUMPRODUCT(K1316:K1337,K1339:K1360)/SUM(K1316:K1337))<0,1,(SUMPRODUCT(K1316:K1337,K1339:K1360)/SUM(K1316:K1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1339:L1360,0)),IF(SUM(L1316:L1337)=0,0,IF((SUMPRODUCT(L1316:L1337,L1339:L1360)/SUM(L1316:L1337))<0,1,(SUMPRODUCT(L1316:L1337,L1339:L1360)/SUM(L1316:L1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1339:M1360,0)),IF(SUM(M1316:M1337)=0,0,IF((SUMPRODUCT(M1316:M1337,M1339:M1360)/SUM(M1316:M1337))<0,1,(SUMPRODUCT(M1316:M1337,M1339:M1360)/SUM(M1316:M1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1339:N1360,0)),IF(SUM(N1316:N1337)=0,0,IF((SUMPRODUCT(N1316:N1337,N1339:N1360)/SUM(N1316:N1337))<0,1,(SUMPRODUCT(N1316:N1337,N1339:N1360)/SUM(N1316:N1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1339:O1360,0)),IF(SUM(O1316:O1337)=0,0,IF((SUMPRODUCT(O1316:O1337,O1339:O1360)/SUM(O1316:O1337))<0,1,(SUMPRODUCT(O1316:O1337,O1339:O1360)/SUM(O1316:O1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1339:P1360,0)),IF(SUM(P1316:P1337)=0,0,IF((SUMPRODUCT(P1316:P1337,P1339:P1360)/SUM(P1316:P1337))<0,1,(SUMPRODUCT(P1316:P1337,P1339:P1360)/SUM(P1316:P1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1339:Q1360,0)),IF(SUM(Q1316:Q1337)=0,0,IF((SUMPRODUCT(Q1316:Q1337,Q1339:Q1360)/SUM(Q1316:Q1337))<0,1,(SUMPRODUCT(Q1316:Q1337,Q1339:Q1360)/SUM(Q1316:Q1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1339:R1360,0)),IF(SUM(R1316:R1337)=0,0,IF((SUMPRODUCT(R1316:R1337,R1339:R1360)/SUM(R1316:R1337))<0,1,(SUMPRODUCT(R1316:R1337,R1339:R1360)/SUM(R1316:R1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1339:S1360,0)),IF(SUM(S1316:S1337)=0,0,IF((SUMPRODUCT(S1316:S1337,S1339:S1360)/SUM(S1316:S1337))<0,1,(SUMPRODUCT(S1316:S1337,S1339:S1360)/SUM(S1316:S1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1339:T1360,0)),IF(SUM(T1316:T1337)=0,0,IF((SUMPRODUCT(T1316:T1337,T1339:T1360)/SUM(T1316:T1337))<0,1,(SUMPRODUCT(T1316:T1337,T1339:T1360)/SUM(T1316:T1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1339:U1360,0)),IF(SUM(U1316:U1337)=0,0,IF((SUMPRODUCT(U1316:U1337,U1339:U1360)/SUM(U1316:U1337))<0,1,(SUMPRODUCT(U1316:U1337,U1339:U1360)/SUM(U1316:U1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1339:V1360,0)),IF(SUM(V1316:V1337)=0,0,IF((SUMPRODUCT(V1316:V1337,V1339:V1360)/SUM(V1316:V1337))<0,1,(SUMPRODUCT(V1316:V1337,V1339:V1360)/SUM(V1316:V1337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1339:W1360,0)),IF(SUM(W1316:W1337)=0,0,IF((SUMPRODUCT(W1316:W1337,W1339:W1360)/SUM(W1316:W1337))<0,1,(SUMPRODUCT(W1316:W1337,W1339:W1360)/SUM(W1316:W1337)))),\"n/a\")","v":0}]
[]
["Asset Class 28",{"$f":"VLOOKUP($A1363,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1363,1,12,\"\"))","v":28},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1364,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1364,0)-OFFSET('RFM input'!H$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1364,0)-OFFSET('RFM input'!I$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1364,0)-OFFSET('RFM input'!J$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1364,0)-OFFSET('RFM input'!K$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1364,0)-OFFSET('RFM input'!L$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1364,0)-OFFSET('RFM input'!M$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1364,0)-OFFSET('RFM input'!N$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1364,0)-OFFSET('RFM input'!O$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1364,0)-OFFSET('RFM input'!P$276,$A1364,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1364,0)-OFFSET('RFM input'!Q$276,$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}]
[0,"Depreciated starting RAB",{"$f":"C1364/C$10","v":0},{"$f":"IFERROR(MAX(0,C1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1366-(OFFSET($C1366,0,$A1366)/(OFFSET($C1365,0,$A1366)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1367)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1364*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,D1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,D1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,E1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,E1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,F1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,F1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,G1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,G1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,H1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,H1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,I1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,I1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,J1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,J1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,K1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,K1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,L1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,L1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,M1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,M1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,N1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,N1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,O1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,O1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,P1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,P1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,Q1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,Q1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,R1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,R1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,S1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,S1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,T1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,T1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,U1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,U1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1367,0,$A1367))<0,\nMIN(0,V1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367)))),\nMAX(0,V1367-(OFFSET($C1367,0,$A1367)/(OFFSET($C1365,-$A1366,$A1367))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1364*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1368,0,$A1368))<0,\nMIN(0,E1368-(OFFSET($C1368,0,$A1368)/(OFFSET($C1366,-$A1367,$A1368)))),\nMAX(0,E1368-(OFFSET($C1368,0,$A1368)/(OFFSET($C1366,-$A1367,$A1368))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1364*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1364*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1364*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1364*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1364*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1364*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1364*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1364*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1364*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1364*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1364*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1364*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1364*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1364*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1364*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1364*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1364*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1385,0,$A1385))<0,\nMIN(0,V1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1383,-$A1384,$A1385)))),\nMAX(0,V1385-(OFFSET($C1385,0,$A1385)/(OFFSET($C1383,-$A1384,$A1385))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1364*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1365","v":0},{"$f":"IF(C1389=\"n/a\",\"n/a\",MAX(0,C1389-1))","v":0},{"$f":"IF(D1389=\"n/a\",\"n/a\",MAX(0,D1389-1))","v":0},{"$f":"IF(E1389=\"n/a\",\"n/a\",MAX(0,E1389-1))","v":0},{"$f":"IF(F1389=\"n/a\",\"n/a\",MAX(0,F1389-1))","v":0},{"$f":"IF(G1389=\"n/a\",\"n/a\",MAX(0,G1389-1))","v":0},{"$f":"IF(H1389=\"n/a\",\"n/a\",MAX(0,H1389-1))","v":0},{"$f":"IF(I1389=\"n/a\",\"n/a\",MAX(0,I1389-1))","v":0},{"$f":"IF(J1389=\"n/a\",\"n/a\",MAX(0,J1389-1))","v":0},{"$f":"IF(K1389=\"n/a\",\"n/a\",MAX(0,K1389-1))","v":0},{"$f":"IF(L1389=\"n/a\",\"n/a\",MAX(0,L1389-1))","v":0},{"$f":"IF(M1389=\"n/a\",\"n/a\",MAX(0,M1389-1))","v":0},{"$f":"IF(N1389=\"n/a\",\"n/a\",MAX(0,N1389-1))","v":0},{"$f":"IF(O1389=\"n/a\",\"n/a\",MAX(0,O1389-1))","v":0},{"$f":"IF(P1389=\"n/a\",\"n/a\",MAX(0,P1389-1))","v":0},{"$f":"IF(Q1389=\"n/a\",\"n/a\",MAX(0,Q1389-1))","v":0},{"$f":"IF(R1389=\"n/a\",\"n/a\",MAX(0,R1389-1))","v":0},{"$f":"IF(S1389=\"n/a\",\"n/a\",MAX(0,S1389-1))","v":0},{"$f":"IF(T1389=\"n/a\",\"n/a\",MAX(0,T1389-1))","v":0},{"$f":"IF(U1389=\"n/a\",\"n/a\",MAX(0,U1389-1))","v":0},{"$f":"IF(V1389=\"n/a\",\"n/a\",MAX(0,V1389-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1367)","v":"RL Capex 2012-13"},null,{"$f":"D1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1365","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1365","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1365","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1365","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1365","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1365","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1365","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1365","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1365","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1365","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1365","v":0},{"$f":"IF(V1408=\"n/a\",\"n/a\",MAX(0,V1408-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1365","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1389:C1410,0)),IF(SUM(C1366:C1387)=0,0,IF((SUMPRODUCT(C1366:C1387,C1389:C1410)/SUM(C1366:C1387))<0,1,(SUMPRODUCT(C1366:C1387,C1389:C1410)/SUM(C1366:C1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1389:D1410,0)),IF(SUM(D1366:D1387)=0,0,IF((SUMPRODUCT(D1366:D1387,D1389:D1410)/SUM(D1366:D1387))<0,1,(SUMPRODUCT(D1366:D1387,D1389:D1410)/SUM(D1366:D1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1389:E1410,0)),IF(SUM(E1366:E1387)=0,0,IF((SUMPRODUCT(E1366:E1387,E1389:E1410)/SUM(E1366:E1387))<0,1,(SUMPRODUCT(E1366:E1387,E1389:E1410)/SUM(E1366:E1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1389:F1410,0)),IF(SUM(F1366:F1387)=0,0,IF((SUMPRODUCT(F1366:F1387,F1389:F1410)/SUM(F1366:F1387))<0,1,(SUMPRODUCT(F1366:F1387,F1389:F1410)/SUM(F1366:F1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1389:G1410,0)),IF(SUM(G1366:G1387)=0,0,IF((SUMPRODUCT(G1366:G1387,G1389:G1410)/SUM(G1366:G1387))<0,1,(SUMPRODUCT(G1366:G1387,G1389:G1410)/SUM(G1366:G1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1389:H1410,0)),IF(SUM(H1366:H1387)=0,0,IF((SUMPRODUCT(H1366:H1387,H1389:H1410)/SUM(H1366:H1387))<0,1,(SUMPRODUCT(H1366:H1387,H1389:H1410)/SUM(H1366:H1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1389:I1410,0)),IF(SUM(I1366:I1387)=0,0,IF((SUMPRODUCT(I1366:I1387,I1389:I1410)/SUM(I1366:I1387))<0,1,(SUMPRODUCT(I1366:I1387,I1389:I1410)/SUM(I1366:I1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1389:J1410,0)),IF(SUM(J1366:J1387)=0,0,IF((SUMPRODUCT(J1366:J1387,J1389:J1410)/SUM(J1366:J1387))<0,1,(SUMPRODUCT(J1366:J1387,J1389:J1410)/SUM(J1366:J1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1389:K1410,0)),IF(SUM(K1366:K1387)=0,0,IF((SUMPRODUCT(K1366:K1387,K1389:K1410)/SUM(K1366:K1387))<0,1,(SUMPRODUCT(K1366:K1387,K1389:K1410)/SUM(K1366:K1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1389:L1410,0)),IF(SUM(L1366:L1387)=0,0,IF((SUMPRODUCT(L1366:L1387,L1389:L1410)/SUM(L1366:L1387))<0,1,(SUMPRODUCT(L1366:L1387,L1389:L1410)/SUM(L1366:L1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1389:M1410,0)),IF(SUM(M1366:M1387)=0,0,IF((SUMPRODUCT(M1366:M1387,M1389:M1410)/SUM(M1366:M1387))<0,1,(SUMPRODUCT(M1366:M1387,M1389:M1410)/SUM(M1366:M1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1389:N1410,0)),IF(SUM(N1366:N1387)=0,0,IF((SUMPRODUCT(N1366:N1387,N1389:N1410)/SUM(N1366:N1387))<0,1,(SUMPRODUCT(N1366:N1387,N1389:N1410)/SUM(N1366:N1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1389:O1410,0)),IF(SUM(O1366:O1387)=0,0,IF((SUMPRODUCT(O1366:O1387,O1389:O1410)/SUM(O1366:O1387))<0,1,(SUMPRODUCT(O1366:O1387,O1389:O1410)/SUM(O1366:O1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1389:P1410,0)),IF(SUM(P1366:P1387)=0,0,IF((SUMPRODUCT(P1366:P1387,P1389:P1410)/SUM(P1366:P1387))<0,1,(SUMPRODUCT(P1366:P1387,P1389:P1410)/SUM(P1366:P1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1389:Q1410,0)),IF(SUM(Q1366:Q1387)=0,0,IF((SUMPRODUCT(Q1366:Q1387,Q1389:Q1410)/SUM(Q1366:Q1387))<0,1,(SUMPRODUCT(Q1366:Q1387,Q1389:Q1410)/SUM(Q1366:Q1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1389:R1410,0)),IF(SUM(R1366:R1387)=0,0,IF((SUMPRODUCT(R1366:R1387,R1389:R1410)/SUM(R1366:R1387))<0,1,(SUMPRODUCT(R1366:R1387,R1389:R1410)/SUM(R1366:R1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1389:S1410,0)),IF(SUM(S1366:S1387)=0,0,IF((SUMPRODUCT(S1366:S1387,S1389:S1410)/SUM(S1366:S1387))<0,1,(SUMPRODUCT(S1366:S1387,S1389:S1410)/SUM(S1366:S1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1389:T1410,0)),IF(SUM(T1366:T1387)=0,0,IF((SUMPRODUCT(T1366:T1387,T1389:T1410)/SUM(T1366:T1387))<0,1,(SUMPRODUCT(T1366:T1387,T1389:T1410)/SUM(T1366:T1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1389:U1410,0)),IF(SUM(U1366:U1387)=0,0,IF((SUMPRODUCT(U1366:U1387,U1389:U1410)/SUM(U1366:U1387))<0,1,(SUMPRODUCT(U1366:U1387,U1389:U1410)/SUM(U1366:U1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1389:V1410,0)),IF(SUM(V1366:V1387)=0,0,IF((SUMPRODUCT(V1366:V1387,V1389:V1410)/SUM(V1366:V1387))<0,1,(SUMPRODUCT(V1366:V1387,V1389:V1410)/SUM(V1366:V1387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1389:W1410,0)),IF(SUM(W1366:W1387)=0,0,IF((SUMPRODUCT(W1366:W1387,W1389:W1410)/SUM(W1366:W1387))<0,1,(SUMPRODUCT(W1366:W1387,W1389:W1410)/SUM(W1366:W1387)))),\"n/a\")","v":0}]
[]
["Asset Class 29",{"$f":"VLOOKUP($A1413,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1413,1,12,\"\"))","v":29},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1414,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1414,0)-OFFSET('RFM input'!H$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1414,0)-OFFSET('RFM input'!I$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1414,0)-OFFSET('RFM input'!J$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1414,0)-OFFSET('RFM input'!K$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1414,0)-OFFSET('RFM input'!L$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1414,0)-OFFSET('RFM input'!M$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1414,0)-OFFSET('RFM input'!N$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1414,0)-OFFSET('RFM input'!O$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1414,0)-OFFSET('RFM input'!P$276,$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1414,0)-OFFSET('RFM input'!Q$276,$A1414,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1414,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1414/C$10","v":0},{"$f":"IFERROR(MAX(0,C1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1416-(OFFSET($C1416,0,$A1416)/(OFFSET($C1415,0,$A1416)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1417)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1414*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,D1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,D1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,E1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,E1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,F1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,F1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,G1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,G1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,H1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,H1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,I1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,I1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,J1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,J1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,K1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,K1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,L1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,L1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,M1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,M1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,N1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,N1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,O1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,O1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,P1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,P1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,Q1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,Q1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,R1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,R1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,S1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,S1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,T1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,T1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,U1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,U1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1417,0,$A1417))<0,\nMIN(0,V1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417)))),\nMAX(0,V1417-(OFFSET($C1417,0,$A1417)/(OFFSET($C1415,-$A1416,$A1417))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1414*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1418,0,$A1418))<0,\nMIN(0,E1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1416,-$A1417,$A1418)))),\nMAX(0,E1418-(OFFSET($C1418,0,$A1418)/(OFFSET($C1416,-$A1417,$A1418))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1414*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1414*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1414*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1414*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1414*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1414*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1414*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1414*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1414*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1414*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1414*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1414*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1414*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1414*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1414*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1414*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1414*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1435,0,$A1435))<0,\nMIN(0,V1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1433,-$A1434,$A1435)))),\nMAX(0,V1435-(OFFSET($C1435,0,$A1435)/(OFFSET($C1433,-$A1434,$A1435))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1414*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1415","v":0},{"$f":"IF(C1439=\"n/a\",\"n/a\",MAX(0,C1439-1))","v":0},{"$f":"IF(D1439=\"n/a\",\"n/a\",MAX(0,D1439-1))","v":0},{"$f":"IF(E1439=\"n/a\",\"n/a\",MAX(0,E1439-1))","v":0},{"$f":"IF(F1439=\"n/a\",\"n/a\",MAX(0,F1439-1))","v":0},{"$f":"IF(G1439=\"n/a\",\"n/a\",MAX(0,G1439-1))","v":0},{"$f":"IF(H1439=\"n/a\",\"n/a\",MAX(0,H1439-1))","v":0},{"$f":"IF(I1439=\"n/a\",\"n/a\",MAX(0,I1439-1))","v":0},{"$f":"IF(J1439=\"n/a\",\"n/a\",MAX(0,J1439-1))","v":0},{"$f":"IF(K1439=\"n/a\",\"n/a\",MAX(0,K1439-1))","v":0},{"$f":"IF(L1439=\"n/a\",\"n/a\",MAX(0,L1439-1))","v":0},{"$f":"IF(M1439=\"n/a\",\"n/a\",MAX(0,M1439-1))","v":0},{"$f":"IF(N1439=\"n/a\",\"n/a\",MAX(0,N1439-1))","v":0},{"$f":"IF(O1439=\"n/a\",\"n/a\",MAX(0,O1439-1))","v":0},{"$f":"IF(P1439=\"n/a\",\"n/a\",MAX(0,P1439-1))","v":0},{"$f":"IF(Q1439=\"n/a\",\"n/a\",MAX(0,Q1439-1))","v":0},{"$f":"IF(R1439=\"n/a\",\"n/a\",MAX(0,R1439-1))","v":0},{"$f":"IF(S1439=\"n/a\",\"n/a\",MAX(0,S1439-1))","v":0},{"$f":"IF(T1439=\"n/a\",\"n/a\",MAX(0,T1439-1))","v":0},{"$f":"IF(U1439=\"n/a\",\"n/a\",MAX(0,U1439-1))","v":0},{"$f":"IF(V1439=\"n/a\",\"n/a\",MAX(0,V1439-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1417)","v":"RL Capex 2012-13"},null,{"$f":"D1415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1415","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1415","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1415","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1415","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1415","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1415","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1415","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1415","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1415","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1415","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1415","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1415","v":0},{"$f":"IF(V1458=\"n/a\",\"n/a\",MAX(0,V1458-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1415","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1439:C1460,0)),IF(SUM(C1416:C1437)=0,0,IF((SUMPRODUCT(C1416:C1437,C1439:C1460)/SUM(C1416:C1437))<0,1,(SUMPRODUCT(C1416:C1437,C1439:C1460)/SUM(C1416:C1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1439:D1460,0)),IF(SUM(D1416:D1437)=0,0,IF((SUMPRODUCT(D1416:D1437,D1439:D1460)/SUM(D1416:D1437))<0,1,(SUMPRODUCT(D1416:D1437,D1439:D1460)/SUM(D1416:D1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1439:E1460,0)),IF(SUM(E1416:E1437)=0,0,IF((SUMPRODUCT(E1416:E1437,E1439:E1460)/SUM(E1416:E1437))<0,1,(SUMPRODUCT(E1416:E1437,E1439:E1460)/SUM(E1416:E1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1439:F1460,0)),IF(SUM(F1416:F1437)=0,0,IF((SUMPRODUCT(F1416:F1437,F1439:F1460)/SUM(F1416:F1437))<0,1,(SUMPRODUCT(F1416:F1437,F1439:F1460)/SUM(F1416:F1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1439:G1460,0)),IF(SUM(G1416:G1437)=0,0,IF((SUMPRODUCT(G1416:G1437,G1439:G1460)/SUM(G1416:G1437))<0,1,(SUMPRODUCT(G1416:G1437,G1439:G1460)/SUM(G1416:G1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1439:H1460,0)),IF(SUM(H1416:H1437)=0,0,IF((SUMPRODUCT(H1416:H1437,H1439:H1460)/SUM(H1416:H1437))<0,1,(SUMPRODUCT(H1416:H1437,H1439:H1460)/SUM(H1416:H1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1439:I1460,0)),IF(SUM(I1416:I1437)=0,0,IF((SUMPRODUCT(I1416:I1437,I1439:I1460)/SUM(I1416:I1437))<0,1,(SUMPRODUCT(I1416:I1437,I1439:I1460)/SUM(I1416:I1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1439:J1460,0)),IF(SUM(J1416:J1437)=0,0,IF((SUMPRODUCT(J1416:J1437,J1439:J1460)/SUM(J1416:J1437))<0,1,(SUMPRODUCT(J1416:J1437,J1439:J1460)/SUM(J1416:J1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1439:K1460,0)),IF(SUM(K1416:K1437)=0,0,IF((SUMPRODUCT(K1416:K1437,K1439:K1460)/SUM(K1416:K1437))<0,1,(SUMPRODUCT(K1416:K1437,K1439:K1460)/SUM(K1416:K1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1439:L1460,0)),IF(SUM(L1416:L1437)=0,0,IF((SUMPRODUCT(L1416:L1437,L1439:L1460)/SUM(L1416:L1437))<0,1,(SUMPRODUCT(L1416:L1437,L1439:L1460)/SUM(L1416:L1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1439:M1460,0)),IF(SUM(M1416:M1437)=0,0,IF((SUMPRODUCT(M1416:M1437,M1439:M1460)/SUM(M1416:M1437))<0,1,(SUMPRODUCT(M1416:M1437,M1439:M1460)/SUM(M1416:M1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1439:N1460,0)),IF(SUM(N1416:N1437)=0,0,IF((SUMPRODUCT(N1416:N1437,N1439:N1460)/SUM(N1416:N1437))<0,1,(SUMPRODUCT(N1416:N1437,N1439:N1460)/SUM(N1416:N1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1439:O1460,0)),IF(SUM(O1416:O1437)=0,0,IF((SUMPRODUCT(O1416:O1437,O1439:O1460)/SUM(O1416:O1437))<0,1,(SUMPRODUCT(O1416:O1437,O1439:O1460)/SUM(O1416:O1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1439:P1460,0)),IF(SUM(P1416:P1437)=0,0,IF((SUMPRODUCT(P1416:P1437,P1439:P1460)/SUM(P1416:P1437))<0,1,(SUMPRODUCT(P1416:P1437,P1439:P1460)/SUM(P1416:P1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1439:Q1460,0)),IF(SUM(Q1416:Q1437)=0,0,IF((SUMPRODUCT(Q1416:Q1437,Q1439:Q1460)/SUM(Q1416:Q1437))<0,1,(SUMPRODUCT(Q1416:Q1437,Q1439:Q1460)/SUM(Q1416:Q1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1439:R1460,0)),IF(SUM(R1416:R1437)=0,0,IF((SUMPRODUCT(R1416:R1437,R1439:R1460)/SUM(R1416:R1437))<0,1,(SUMPRODUCT(R1416:R1437,R1439:R1460)/SUM(R1416:R1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1439:S1460,0)),IF(SUM(S1416:S1437)=0,0,IF((SUMPRODUCT(S1416:S1437,S1439:S1460)/SUM(S1416:S1437))<0,1,(SUMPRODUCT(S1416:S1437,S1439:S1460)/SUM(S1416:S1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1439:T1460,0)),IF(SUM(T1416:T1437)=0,0,IF((SUMPRODUCT(T1416:T1437,T1439:T1460)/SUM(T1416:T1437))<0,1,(SUMPRODUCT(T1416:T1437,T1439:T1460)/SUM(T1416:T1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1439:U1460,0)),IF(SUM(U1416:U1437)=0,0,IF((SUMPRODUCT(U1416:U1437,U1439:U1460)/SUM(U1416:U1437))<0,1,(SUMPRODUCT(U1416:U1437,U1439:U1460)/SUM(U1416:U1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1439:V1460,0)),IF(SUM(V1416:V1437)=0,0,IF((SUMPRODUCT(V1416:V1437,V1439:V1460)/SUM(V1416:V1437))<0,1,(SUMPRODUCT(V1416:V1437,V1439:V1460)/SUM(V1416:V1437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1439:W1460,0)),IF(SUM(W1416:W1437)=0,0,IF((SUMPRODUCT(W1416:W1437,W1439:W1460)/SUM(W1416:W1437))<0,1,(SUMPRODUCT(W1416:W1437,W1439:W1460)/SUM(W1416:W1437)))),\"n/a\")","v":0}]
[]
["Asset Class 30",{"$f":"VLOOKUP($A1463,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1463,1,12,\"\"))","v":30},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1464,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1464,0)-OFFSET('RFM input'!H$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1464,0)-OFFSET('RFM input'!I$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1464,0)-OFFSET('RFM input'!J$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1464,0)-OFFSET('RFM input'!K$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1464,0)-OFFSET('RFM input'!L$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1464,0)-OFFSET('RFM input'!M$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1464,0)-OFFSET('RFM input'!N$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1464,0)-OFFSET('RFM input'!O$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1464,0)-OFFSET('RFM input'!P$276,$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1464,0)-OFFSET('RFM input'!Q$276,$A1464,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1464,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1464/C$10","v":0},{"$f":"IFERROR(MAX(0,C1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1466-(OFFSET($C1466,0,$A1466)/(OFFSET($C1465,0,$A1466)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1467)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1464*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,D1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,D1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,E1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,E1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,F1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,F1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,G1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,G1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,H1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,H1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,I1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,I1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,J1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,J1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,K1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,K1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,L1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,L1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,M1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,M1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,N1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,N1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,O1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,O1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,P1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,P1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,Q1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,Q1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,R1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,R1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,S1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,S1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,T1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,T1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,U1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,U1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1467,0,$A1467))<0,\nMIN(0,V1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467)))),\nMAX(0,V1467-(OFFSET($C1467,0,$A1467)/(OFFSET($C1465,-$A1466,$A1467))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1464*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1468,0,$A1468))<0,\nMIN(0,E1468-(OFFSET($C1468,0,$A1468)/(OFFSET($C1466,-$A1467,$A1468)))),\nMAX(0,E1468-(OFFSET($C1468,0,$A1468)/(OFFSET($C1466,-$A1467,$A1468))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1464*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1464*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1464*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1464*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1464*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1464*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1464*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1464*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1464*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1464*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1464*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1464*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1464*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1464*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1464*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1464*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1464*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1485,0,$A1485))<0,\nMIN(0,V1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1483,-$A1484,$A1485)))),\nMAX(0,V1485-(OFFSET($C1485,0,$A1485)/(OFFSET($C1483,-$A1484,$A1485))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1464*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1465","v":0},{"$f":"IF(C1489=\"n/a\",\"n/a\",MAX(0,C1489-1))","v":0},{"$f":"IF(D1489=\"n/a\",\"n/a\",MAX(0,D1489-1))","v":0},{"$f":"IF(E1489=\"n/a\",\"n/a\",MAX(0,E1489-1))","v":0},{"$f":"IF(F1489=\"n/a\",\"n/a\",MAX(0,F1489-1))","v":0},{"$f":"IF(G1489=\"n/a\",\"n/a\",MAX(0,G1489-1))","v":0},{"$f":"IF(H1489=\"n/a\",\"n/a\",MAX(0,H1489-1))","v":0},{"$f":"IF(I1489=\"n/a\",\"n/a\",MAX(0,I1489-1))","v":0},{"$f":"IF(J1489=\"n/a\",\"n/a\",MAX(0,J1489-1))","v":0},{"$f":"IF(K1489=\"n/a\",\"n/a\",MAX(0,K1489-1))","v":0},{"$f":"IF(L1489=\"n/a\",\"n/a\",MAX(0,L1489-1))","v":0},{"$f":"IF(M1489=\"n/a\",\"n/a\",MAX(0,M1489-1))","v":0},{"$f":"IF(N1489=\"n/a\",\"n/a\",MAX(0,N1489-1))","v":0},{"$f":"IF(O1489=\"n/a\",\"n/a\",MAX(0,O1489-1))","v":0},{"$f":"IF(P1489=\"n/a\",\"n/a\",MAX(0,P1489-1))","v":0},{"$f":"IF(Q1489=\"n/a\",\"n/a\",MAX(0,Q1489-1))","v":0},{"$f":"IF(R1489=\"n/a\",\"n/a\",MAX(0,R1489-1))","v":0},{"$f":"IF(S1489=\"n/a\",\"n/a\",MAX(0,S1489-1))","v":0},{"$f":"IF(T1489=\"n/a\",\"n/a\",MAX(0,T1489-1))","v":0},{"$f":"IF(U1489=\"n/a\",\"n/a\",MAX(0,U1489-1))","v":0},{"$f":"IF(V1489=\"n/a\",\"n/a\",MAX(0,V1489-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1467)","v":"RL Capex 2012-13"},null,{"$f":"D1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1465","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1465","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1465","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1465","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1465","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1465","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1465","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1465","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1465","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1465","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1465","v":0},{"$f":"IF(V1508=\"n/a\",\"n/a\",MAX(0,V1508-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1465","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1489:C1510,0)),IF(SUM(C1466:C1487)=0,0,IF((SUMPRODUCT(C1466:C1487,C1489:C1510)/SUM(C1466:C1487))<0,1,(SUMPRODUCT(C1466:C1487,C1489:C1510)/SUM(C1466:C1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1489:D1510,0)),IF(SUM(D1466:D1487)=0,0,IF((SUMPRODUCT(D1466:D1487,D1489:D1510)/SUM(D1466:D1487))<0,1,(SUMPRODUCT(D1466:D1487,D1489:D1510)/SUM(D1466:D1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1489:E1510,0)),IF(SUM(E1466:E1487)=0,0,IF((SUMPRODUCT(E1466:E1487,E1489:E1510)/SUM(E1466:E1487))<0,1,(SUMPRODUCT(E1466:E1487,E1489:E1510)/SUM(E1466:E1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1489:F1510,0)),IF(SUM(F1466:F1487)=0,0,IF((SUMPRODUCT(F1466:F1487,F1489:F1510)/SUM(F1466:F1487))<0,1,(SUMPRODUCT(F1466:F1487,F1489:F1510)/SUM(F1466:F1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1489:G1510,0)),IF(SUM(G1466:G1487)=0,0,IF((SUMPRODUCT(G1466:G1487,G1489:G1510)/SUM(G1466:G1487))<0,1,(SUMPRODUCT(G1466:G1487,G1489:G1510)/SUM(G1466:G1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1489:H1510,0)),IF(SUM(H1466:H1487)=0,0,IF((SUMPRODUCT(H1466:H1487,H1489:H1510)/SUM(H1466:H1487))<0,1,(SUMPRODUCT(H1466:H1487,H1489:H1510)/SUM(H1466:H1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1489:I1510,0)),IF(SUM(I1466:I1487)=0,0,IF((SUMPRODUCT(I1466:I1487,I1489:I1510)/SUM(I1466:I1487))<0,1,(SUMPRODUCT(I1466:I1487,I1489:I1510)/SUM(I1466:I1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1489:J1510,0)),IF(SUM(J1466:J1487)=0,0,IF((SUMPRODUCT(J1466:J1487,J1489:J1510)/SUM(J1466:J1487))<0,1,(SUMPRODUCT(J1466:J1487,J1489:J1510)/SUM(J1466:J1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1489:K1510,0)),IF(SUM(K1466:K1487)=0,0,IF((SUMPRODUCT(K1466:K1487,K1489:K1510)/SUM(K1466:K1487))<0,1,(SUMPRODUCT(K1466:K1487,K1489:K1510)/SUM(K1466:K1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1489:L1510,0)),IF(SUM(L1466:L1487)=0,0,IF((SUMPRODUCT(L1466:L1487,L1489:L1510)/SUM(L1466:L1487))<0,1,(SUMPRODUCT(L1466:L1487,L1489:L1510)/SUM(L1466:L1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1489:M1510,0)),IF(SUM(M1466:M1487)=0,0,IF((SUMPRODUCT(M1466:M1487,M1489:M1510)/SUM(M1466:M1487))<0,1,(SUMPRODUCT(M1466:M1487,M1489:M1510)/SUM(M1466:M1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1489:N1510,0)),IF(SUM(N1466:N1487)=0,0,IF((SUMPRODUCT(N1466:N1487,N1489:N1510)/SUM(N1466:N1487))<0,1,(SUMPRODUCT(N1466:N1487,N1489:N1510)/SUM(N1466:N1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1489:O1510,0)),IF(SUM(O1466:O1487)=0,0,IF((SUMPRODUCT(O1466:O1487,O1489:O1510)/SUM(O1466:O1487))<0,1,(SUMPRODUCT(O1466:O1487,O1489:O1510)/SUM(O1466:O1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1489:P1510,0)),IF(SUM(P1466:P1487)=0,0,IF((SUMPRODUCT(P1466:P1487,P1489:P1510)/SUM(P1466:P1487))<0,1,(SUMPRODUCT(P1466:P1487,P1489:P1510)/SUM(P1466:P1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1489:Q1510,0)),IF(SUM(Q1466:Q1487)=0,0,IF((SUMPRODUCT(Q1466:Q1487,Q1489:Q1510)/SUM(Q1466:Q1487))<0,1,(SUMPRODUCT(Q1466:Q1487,Q1489:Q1510)/SUM(Q1466:Q1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1489:R1510,0)),IF(SUM(R1466:R1487)=0,0,IF((SUMPRODUCT(R1466:R1487,R1489:R1510)/SUM(R1466:R1487))<0,1,(SUMPRODUCT(R1466:R1487,R1489:R1510)/SUM(R1466:R1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1489:S1510,0)),IF(SUM(S1466:S1487)=0,0,IF((SUMPRODUCT(S1466:S1487,S1489:S1510)/SUM(S1466:S1487))<0,1,(SUMPRODUCT(S1466:S1487,S1489:S1510)/SUM(S1466:S1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1489:T1510,0)),IF(SUM(T1466:T1487)=0,0,IF((SUMPRODUCT(T1466:T1487,T1489:T1510)/SUM(T1466:T1487))<0,1,(SUMPRODUCT(T1466:T1487,T1489:T1510)/SUM(T1466:T1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1489:U1510,0)),IF(SUM(U1466:U1487)=0,0,IF((SUMPRODUCT(U1466:U1487,U1489:U1510)/SUM(U1466:U1487))<0,1,(SUMPRODUCT(U1466:U1487,U1489:U1510)/SUM(U1466:U1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1489:V1510,0)),IF(SUM(V1466:V1487)=0,0,IF((SUMPRODUCT(V1466:V1487,V1489:V1510)/SUM(V1466:V1487))<0,1,(SUMPRODUCT(V1466:V1487,V1489:V1510)/SUM(V1466:V1487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1489:W1510,0)),IF(SUM(W1466:W1487)=0,0,IF((SUMPRODUCT(W1466:W1487,W1489:W1510)/SUM(W1466:W1487))<0,1,(SUMPRODUCT(W1466:W1487,W1489:W1510)/SUM(W1466:W1487)))),\"n/a\")","v":0}]
[]
["Asset Class 31",{"$f":"VLOOKUP($A1513,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1513,1,12,\"\"))","v":31},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1514,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1514,0)-OFFSET('RFM input'!H$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1514,0)-OFFSET('RFM input'!I$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1514,0)-OFFSET('RFM input'!J$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1514,0)-OFFSET('RFM input'!K$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1514,0)-OFFSET('RFM input'!L$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1514,0)-OFFSET('RFM input'!M$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1514,0)-OFFSET('RFM input'!N$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1514,0)-OFFSET('RFM input'!O$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1514,0)-OFFSET('RFM input'!P$276,$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1514,0)-OFFSET('RFM input'!Q$276,$A1514,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1514,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1514/C$10","v":0},{"$f":"IFERROR(MAX(0,C1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1516-(OFFSET($C1516,0,$A1516)/(OFFSET($C1515,0,$A1516)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1517)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1514*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,D1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,D1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,E1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,E1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,F1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,F1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,G1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,G1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,H1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,H1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,I1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,I1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,J1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,J1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,K1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,K1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,L1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,L1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,M1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,M1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,N1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,N1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,O1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,O1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,P1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,P1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,Q1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,Q1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,R1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,R1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,S1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,S1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,T1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,T1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,U1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,U1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1517,0,$A1517))<0,\nMIN(0,V1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517)))),\nMAX(0,V1517-(OFFSET($C1517,0,$A1517)/(OFFSET($C1515,-$A1516,$A1517))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1514*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1518,0,$A1518))<0,\nMIN(0,E1518-(OFFSET($C1518,0,$A1518)/(OFFSET($C1516,-$A1517,$A1518)))),\nMAX(0,E1518-(OFFSET($C1518,0,$A1518)/(OFFSET($C1516,-$A1517,$A1518))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1514*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1514*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1514*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1514*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1514*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1514*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1514*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1514*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1514*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1514*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1514*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1514*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1514*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1514*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1514*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1514*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1514*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1535,0,$A1535))<0,\nMIN(0,V1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1533,-$A1534,$A1535)))),\nMAX(0,V1535-(OFFSET($C1535,0,$A1535)/(OFFSET($C1533,-$A1534,$A1535))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1514*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1515","v":0},{"$f":"IF(C1539=\"n/a\",\"n/a\",MAX(0,C1539-1))","v":0},{"$f":"IF(D1539=\"n/a\",\"n/a\",MAX(0,D1539-1))","v":0},{"$f":"IF(E1539=\"n/a\",\"n/a\",MAX(0,E1539-1))","v":0},{"$f":"IF(F1539=\"n/a\",\"n/a\",MAX(0,F1539-1))","v":0},{"$f":"IF(G1539=\"n/a\",\"n/a\",MAX(0,G1539-1))","v":0},{"$f":"IF(H1539=\"n/a\",\"n/a\",MAX(0,H1539-1))","v":0},{"$f":"IF(I1539=\"n/a\",\"n/a\",MAX(0,I1539-1))","v":0},{"$f":"IF(J1539=\"n/a\",\"n/a\",MAX(0,J1539-1))","v":0},{"$f":"IF(K1539=\"n/a\",\"n/a\",MAX(0,K1539-1))","v":0},{"$f":"IF(L1539=\"n/a\",\"n/a\",MAX(0,L1539-1))","v":0},{"$f":"IF(M1539=\"n/a\",\"n/a\",MAX(0,M1539-1))","v":0},{"$f":"IF(N1539=\"n/a\",\"n/a\",MAX(0,N1539-1))","v":0},{"$f":"IF(O1539=\"n/a\",\"n/a\",MAX(0,O1539-1))","v":0},{"$f":"IF(P1539=\"n/a\",\"n/a\",MAX(0,P1539-1))","v":0},{"$f":"IF(Q1539=\"n/a\",\"n/a\",MAX(0,Q1539-1))","v":0},{"$f":"IF(R1539=\"n/a\",\"n/a\",MAX(0,R1539-1))","v":0},{"$f":"IF(S1539=\"n/a\",\"n/a\",MAX(0,S1539-1))","v":0},{"$f":"IF(T1539=\"n/a\",\"n/a\",MAX(0,T1539-1))","v":0},{"$f":"IF(U1539=\"n/a\",\"n/a\",MAX(0,U1539-1))","v":0},{"$f":"IF(V1539=\"n/a\",\"n/a\",MAX(0,V1539-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1517)","v":"RL Capex 2012-13"},null,{"$f":"D1515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1515","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1515","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1515","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1515","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1515","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1515","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1515","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1515","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1515","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1515","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1515","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1515","v":0},{"$f":"IF(V1558=\"n/a\",\"n/a\",MAX(0,V1558-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1515","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1539:C1560,0)),IF(SUM(C1516:C1537)=0,0,IF((SUMPRODUCT(C1516:C1537,C1539:C1560)/SUM(C1516:C1537))<0,1,(SUMPRODUCT(C1516:C1537,C1539:C1560)/SUM(C1516:C1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1539:D1560,0)),IF(SUM(D1516:D1537)=0,0,IF((SUMPRODUCT(D1516:D1537,D1539:D1560)/SUM(D1516:D1537))<0,1,(SUMPRODUCT(D1516:D1537,D1539:D1560)/SUM(D1516:D1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1539:E1560,0)),IF(SUM(E1516:E1537)=0,0,IF((SUMPRODUCT(E1516:E1537,E1539:E1560)/SUM(E1516:E1537))<0,1,(SUMPRODUCT(E1516:E1537,E1539:E1560)/SUM(E1516:E1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1539:F1560,0)),IF(SUM(F1516:F1537)=0,0,IF((SUMPRODUCT(F1516:F1537,F1539:F1560)/SUM(F1516:F1537))<0,1,(SUMPRODUCT(F1516:F1537,F1539:F1560)/SUM(F1516:F1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1539:G1560,0)),IF(SUM(G1516:G1537)=0,0,IF((SUMPRODUCT(G1516:G1537,G1539:G1560)/SUM(G1516:G1537))<0,1,(SUMPRODUCT(G1516:G1537,G1539:G1560)/SUM(G1516:G1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1539:H1560,0)),IF(SUM(H1516:H1537)=0,0,IF((SUMPRODUCT(H1516:H1537,H1539:H1560)/SUM(H1516:H1537))<0,1,(SUMPRODUCT(H1516:H1537,H1539:H1560)/SUM(H1516:H1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1539:I1560,0)),IF(SUM(I1516:I1537)=0,0,IF((SUMPRODUCT(I1516:I1537,I1539:I1560)/SUM(I1516:I1537))<0,1,(SUMPRODUCT(I1516:I1537,I1539:I1560)/SUM(I1516:I1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1539:J1560,0)),IF(SUM(J1516:J1537)=0,0,IF((SUMPRODUCT(J1516:J1537,J1539:J1560)/SUM(J1516:J1537))<0,1,(SUMPRODUCT(J1516:J1537,J1539:J1560)/SUM(J1516:J1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1539:K1560,0)),IF(SUM(K1516:K1537)=0,0,IF((SUMPRODUCT(K1516:K1537,K1539:K1560)/SUM(K1516:K1537))<0,1,(SUMPRODUCT(K1516:K1537,K1539:K1560)/SUM(K1516:K1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1539:L1560,0)),IF(SUM(L1516:L1537)=0,0,IF((SUMPRODUCT(L1516:L1537,L1539:L1560)/SUM(L1516:L1537))<0,1,(SUMPRODUCT(L1516:L1537,L1539:L1560)/SUM(L1516:L1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1539:M1560,0)),IF(SUM(M1516:M1537)=0,0,IF((SUMPRODUCT(M1516:M1537,M1539:M1560)/SUM(M1516:M1537))<0,1,(SUMPRODUCT(M1516:M1537,M1539:M1560)/SUM(M1516:M1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1539:N1560,0)),IF(SUM(N1516:N1537)=0,0,IF((SUMPRODUCT(N1516:N1537,N1539:N1560)/SUM(N1516:N1537))<0,1,(SUMPRODUCT(N1516:N1537,N1539:N1560)/SUM(N1516:N1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1539:O1560,0)),IF(SUM(O1516:O1537)=0,0,IF((SUMPRODUCT(O1516:O1537,O1539:O1560)/SUM(O1516:O1537))<0,1,(SUMPRODUCT(O1516:O1537,O1539:O1560)/SUM(O1516:O1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1539:P1560,0)),IF(SUM(P1516:P1537)=0,0,IF((SUMPRODUCT(P1516:P1537,P1539:P1560)/SUM(P1516:P1537))<0,1,(SUMPRODUCT(P1516:P1537,P1539:P1560)/SUM(P1516:P1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1539:Q1560,0)),IF(SUM(Q1516:Q1537)=0,0,IF((SUMPRODUCT(Q1516:Q1537,Q1539:Q1560)/SUM(Q1516:Q1537))<0,1,(SUMPRODUCT(Q1516:Q1537,Q1539:Q1560)/SUM(Q1516:Q1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1539:R1560,0)),IF(SUM(R1516:R1537)=0,0,IF((SUMPRODUCT(R1516:R1537,R1539:R1560)/SUM(R1516:R1537))<0,1,(SUMPRODUCT(R1516:R1537,R1539:R1560)/SUM(R1516:R1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1539:S1560,0)),IF(SUM(S1516:S1537)=0,0,IF((SUMPRODUCT(S1516:S1537,S1539:S1560)/SUM(S1516:S1537))<0,1,(SUMPRODUCT(S1516:S1537,S1539:S1560)/SUM(S1516:S1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1539:T1560,0)),IF(SUM(T1516:T1537)=0,0,IF((SUMPRODUCT(T1516:T1537,T1539:T1560)/SUM(T1516:T1537))<0,1,(SUMPRODUCT(T1516:T1537,T1539:T1560)/SUM(T1516:T1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1539:U1560,0)),IF(SUM(U1516:U1537)=0,0,IF((SUMPRODUCT(U1516:U1537,U1539:U1560)/SUM(U1516:U1537))<0,1,(SUMPRODUCT(U1516:U1537,U1539:U1560)/SUM(U1516:U1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1539:V1560,0)),IF(SUM(V1516:V1537)=0,0,IF((SUMPRODUCT(V1516:V1537,V1539:V1560)/SUM(V1516:V1537))<0,1,(SUMPRODUCT(V1516:V1537,V1539:V1560)/SUM(V1516:V1537)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1539:W1560,0)),IF(SUM(W1516:W1537)=0,0,IF((SUMPRODUCT(W1516:W1537,W1539:W1560)/SUM(W1516:W1537))<0,1,(SUMPRODUCT(W1516:W1537,W1539:W1560)/SUM(W1516:W1537)))),\"n/a\")","v":0}]
[]
["Asset Class 32",{"$f":"VLOOKUP($A1563,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1563,1,12,\"\"))","v":32},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1564,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1564,0)-OFFSET('RFM input'!H$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1564,0)-OFFSET('RFM input'!I$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1564,0)-OFFSET('RFM input'!J$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1564,0)-OFFSET('RFM input'!K$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1564,0)-OFFSET('RFM input'!L$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1564,0)-OFFSET('RFM input'!M$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1564,0)-OFFSET('RFM input'!N$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1564,0)-OFFSET('RFM input'!O$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1564,0)-OFFSET('RFM input'!P$276,$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1564,0)-OFFSET('RFM input'!Q$276,$A1564,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1564,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1564/C$10","v":0},{"$f":"IFERROR(MAX(0,C1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1566-(OFFSET($C1566,0,$A1566)/(OFFSET($C1565,0,$A1566)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1567)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1564*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,D1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,D1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,E1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,E1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,F1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,F1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,G1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,G1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,H1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,H1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,I1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,I1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,J1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,J1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,K1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,K1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,L1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,L1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,M1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,M1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,N1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,N1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,O1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,O1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,P1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,P1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,Q1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,Q1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,R1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,R1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,S1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,S1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,T1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,T1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,U1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,U1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1567,0,$A1567))<0,\nMIN(0,V1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567)))),\nMAX(0,V1567-(OFFSET($C1567,0,$A1567)/(OFFSET($C1565,-$A1566,$A1567))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1564*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1568,0,$A1568))<0,\nMIN(0,E1568-(OFFSET($C1568,0,$A1568)/(OFFSET($C1566,-$A1567,$A1568)))),\nMAX(0,E1568-(OFFSET($C1568,0,$A1568)/(OFFSET($C1566,-$A1567,$A1568))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1564*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1564*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1564*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1564*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1564*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1564*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1564*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1564*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1564*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1564*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1564*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1564*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1564*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1564*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1564*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1564*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1564*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1585,0,$A1585))<0,\nMIN(0,V1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1583,-$A1584,$A1585)))),\nMAX(0,V1585-(OFFSET($C1585,0,$A1585)/(OFFSET($C1583,-$A1584,$A1585))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1564*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1565","v":0},{"$f":"IF(C1589=\"n/a\",\"n/a\",MAX(0,C1589-1))","v":0},{"$f":"IF(D1589=\"n/a\",\"n/a\",MAX(0,D1589-1))","v":0},{"$f":"IF(E1589=\"n/a\",\"n/a\",MAX(0,E1589-1))","v":0},{"$f":"IF(F1589=\"n/a\",\"n/a\",MAX(0,F1589-1))","v":0},{"$f":"IF(G1589=\"n/a\",\"n/a\",MAX(0,G1589-1))","v":0},{"$f":"IF(H1589=\"n/a\",\"n/a\",MAX(0,H1589-1))","v":0},{"$f":"IF(I1589=\"n/a\",\"n/a\",MAX(0,I1589-1))","v":0},{"$f":"IF(J1589=\"n/a\",\"n/a\",MAX(0,J1589-1))","v":0},{"$f":"IF(K1589=\"n/a\",\"n/a\",MAX(0,K1589-1))","v":0},{"$f":"IF(L1589=\"n/a\",\"n/a\",MAX(0,L1589-1))","v":0},{"$f":"IF(M1589=\"n/a\",\"n/a\",MAX(0,M1589-1))","v":0},{"$f":"IF(N1589=\"n/a\",\"n/a\",MAX(0,N1589-1))","v":0},{"$f":"IF(O1589=\"n/a\",\"n/a\",MAX(0,O1589-1))","v":0},{"$f":"IF(P1589=\"n/a\",\"n/a\",MAX(0,P1589-1))","v":0},{"$f":"IF(Q1589=\"n/a\",\"n/a\",MAX(0,Q1589-1))","v":0},{"$f":"IF(R1589=\"n/a\",\"n/a\",MAX(0,R1589-1))","v":0},{"$f":"IF(S1589=\"n/a\",\"n/a\",MAX(0,S1589-1))","v":0},{"$f":"IF(T1589=\"n/a\",\"n/a\",MAX(0,T1589-1))","v":0},{"$f":"IF(U1589=\"n/a\",\"n/a\",MAX(0,U1589-1))","v":0},{"$f":"IF(V1589=\"n/a\",\"n/a\",MAX(0,V1589-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1567)","v":"RL Capex 2012-13"},null,{"$f":"D1565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1565","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1565","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1565","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1565","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1565","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1565","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1565","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1565","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1565","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1565","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1565","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1565","v":0},{"$f":"IF(V1608=\"n/a\",\"n/a\",MAX(0,V1608-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1565","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1589:C1610,0)),IF(SUM(C1566:C1587)=0,0,IF((SUMPRODUCT(C1566:C1587,C1589:C1610)/SUM(C1566:C1587))<0,1,(SUMPRODUCT(C1566:C1587,C1589:C1610)/SUM(C1566:C1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1589:D1610,0)),IF(SUM(D1566:D1587)=0,0,IF((SUMPRODUCT(D1566:D1587,D1589:D1610)/SUM(D1566:D1587))<0,1,(SUMPRODUCT(D1566:D1587,D1589:D1610)/SUM(D1566:D1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1589:E1610,0)),IF(SUM(E1566:E1587)=0,0,IF((SUMPRODUCT(E1566:E1587,E1589:E1610)/SUM(E1566:E1587))<0,1,(SUMPRODUCT(E1566:E1587,E1589:E1610)/SUM(E1566:E1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1589:F1610,0)),IF(SUM(F1566:F1587)=0,0,IF((SUMPRODUCT(F1566:F1587,F1589:F1610)/SUM(F1566:F1587))<0,1,(SUMPRODUCT(F1566:F1587,F1589:F1610)/SUM(F1566:F1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1589:G1610,0)),IF(SUM(G1566:G1587)=0,0,IF((SUMPRODUCT(G1566:G1587,G1589:G1610)/SUM(G1566:G1587))<0,1,(SUMPRODUCT(G1566:G1587,G1589:G1610)/SUM(G1566:G1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1589:H1610,0)),IF(SUM(H1566:H1587)=0,0,IF((SUMPRODUCT(H1566:H1587,H1589:H1610)/SUM(H1566:H1587))<0,1,(SUMPRODUCT(H1566:H1587,H1589:H1610)/SUM(H1566:H1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1589:I1610,0)),IF(SUM(I1566:I1587)=0,0,IF((SUMPRODUCT(I1566:I1587,I1589:I1610)/SUM(I1566:I1587))<0,1,(SUMPRODUCT(I1566:I1587,I1589:I1610)/SUM(I1566:I1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1589:J1610,0)),IF(SUM(J1566:J1587)=0,0,IF((SUMPRODUCT(J1566:J1587,J1589:J1610)/SUM(J1566:J1587))<0,1,(SUMPRODUCT(J1566:J1587,J1589:J1610)/SUM(J1566:J1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1589:K1610,0)),IF(SUM(K1566:K1587)=0,0,IF((SUMPRODUCT(K1566:K1587,K1589:K1610)/SUM(K1566:K1587))<0,1,(SUMPRODUCT(K1566:K1587,K1589:K1610)/SUM(K1566:K1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1589:L1610,0)),IF(SUM(L1566:L1587)=0,0,IF((SUMPRODUCT(L1566:L1587,L1589:L1610)/SUM(L1566:L1587))<0,1,(SUMPRODUCT(L1566:L1587,L1589:L1610)/SUM(L1566:L1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1589:M1610,0)),IF(SUM(M1566:M1587)=0,0,IF((SUMPRODUCT(M1566:M1587,M1589:M1610)/SUM(M1566:M1587))<0,1,(SUMPRODUCT(M1566:M1587,M1589:M1610)/SUM(M1566:M1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1589:N1610,0)),IF(SUM(N1566:N1587)=0,0,IF((SUMPRODUCT(N1566:N1587,N1589:N1610)/SUM(N1566:N1587))<0,1,(SUMPRODUCT(N1566:N1587,N1589:N1610)/SUM(N1566:N1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1589:O1610,0)),IF(SUM(O1566:O1587)=0,0,IF((SUMPRODUCT(O1566:O1587,O1589:O1610)/SUM(O1566:O1587))<0,1,(SUMPRODUCT(O1566:O1587,O1589:O1610)/SUM(O1566:O1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1589:P1610,0)),IF(SUM(P1566:P1587)=0,0,IF((SUMPRODUCT(P1566:P1587,P1589:P1610)/SUM(P1566:P1587))<0,1,(SUMPRODUCT(P1566:P1587,P1589:P1610)/SUM(P1566:P1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1589:Q1610,0)),IF(SUM(Q1566:Q1587)=0,0,IF((SUMPRODUCT(Q1566:Q1587,Q1589:Q1610)/SUM(Q1566:Q1587))<0,1,(SUMPRODUCT(Q1566:Q1587,Q1589:Q1610)/SUM(Q1566:Q1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1589:R1610,0)),IF(SUM(R1566:R1587)=0,0,IF((SUMPRODUCT(R1566:R1587,R1589:R1610)/SUM(R1566:R1587))<0,1,(SUMPRODUCT(R1566:R1587,R1589:R1610)/SUM(R1566:R1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1589:S1610,0)),IF(SUM(S1566:S1587)=0,0,IF((SUMPRODUCT(S1566:S1587,S1589:S1610)/SUM(S1566:S1587))<0,1,(SUMPRODUCT(S1566:S1587,S1589:S1610)/SUM(S1566:S1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1589:T1610,0)),IF(SUM(T1566:T1587)=0,0,IF((SUMPRODUCT(T1566:T1587,T1589:T1610)/SUM(T1566:T1587))<0,1,(SUMPRODUCT(T1566:T1587,T1589:T1610)/SUM(T1566:T1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1589:U1610,0)),IF(SUM(U1566:U1587)=0,0,IF((SUMPRODUCT(U1566:U1587,U1589:U1610)/SUM(U1566:U1587))<0,1,(SUMPRODUCT(U1566:U1587,U1589:U1610)/SUM(U1566:U1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1589:V1610,0)),IF(SUM(V1566:V1587)=0,0,IF((SUMPRODUCT(V1566:V1587,V1589:V1610)/SUM(V1566:V1587))<0,1,(SUMPRODUCT(V1566:V1587,V1589:V1610)/SUM(V1566:V1587)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1589:W1610,0)),IF(SUM(W1566:W1587)=0,0,IF((SUMPRODUCT(W1566:W1587,W1589:W1610)/SUM(W1566:W1587))<0,1,(SUMPRODUCT(W1566:W1587,W1589:W1610)/SUM(W1566:W1587)))),\"n/a\")","v":0}]
[]
["Asset Class 33",{"$f":"VLOOKUP($A1613,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1613,1,12,\"\"))","v":33},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1614,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1614,0)-OFFSET('RFM input'!H$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1614,0)-OFFSET('RFM input'!I$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1614,0)-OFFSET('RFM input'!J$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1614,0)-OFFSET('RFM input'!K$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1614,0)-OFFSET('RFM input'!L$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1614,0)-OFFSET('RFM input'!M$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1614,0)-OFFSET('RFM input'!N$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1614,0)-OFFSET('RFM input'!O$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1614,0)-OFFSET('RFM input'!P$276,$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1614,0)-OFFSET('RFM input'!Q$276,$A1614,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1614,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1614/C$10","v":0},{"$f":"IFERROR(MAX(0,C1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1616-(OFFSET($C1616,0,$A1616)/(OFFSET($C1615,0,$A1616)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1617)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1614*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,D1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,D1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,E1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,E1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,F1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,F1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,G1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,G1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,H1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,H1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,I1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,I1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,J1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,J1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,K1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,K1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,L1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,L1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,M1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,M1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,N1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,N1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,O1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,O1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,P1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,P1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,Q1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,Q1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,R1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,R1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,S1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,S1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,T1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,T1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,U1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,U1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1617,0,$A1617))<0,\nMIN(0,V1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617)))),\nMAX(0,V1617-(OFFSET($C1617,0,$A1617)/(OFFSET($C1615,-$A1616,$A1617))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1614*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1618,0,$A1618))<0,\nMIN(0,E1618-(OFFSET($C1618,0,$A1618)/(OFFSET($C1616,-$A1617,$A1618)))),\nMAX(0,E1618-(OFFSET($C1618,0,$A1618)/(OFFSET($C1616,-$A1617,$A1618))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1614*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1614*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1614*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1614*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1614*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1614*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1614*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1614*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1614*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1614*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1614*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1614*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1614*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1614*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1614*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1614*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1614*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1635,0,$A1635))<0,\nMIN(0,V1635-(OFFSET($C1635,0,$A1635)/(OFFSET($C1633,-$A1634,$A1635)))),\nMAX(0,V1635-(OFFSET($C1635,0,$A1635)/(OFFSET($C1633,-$A1634,$A1635))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1614*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1615","v":0},{"$f":"IF(C1639=\"n/a\",\"n/a\",MAX(0,C1639-1))","v":0},{"$f":"IF(D1639=\"n/a\",\"n/a\",MAX(0,D1639-1))","v":0},{"$f":"IF(E1639=\"n/a\",\"n/a\",MAX(0,E1639-1))","v":0},{"$f":"IF(F1639=\"n/a\",\"n/a\",MAX(0,F1639-1))","v":0},{"$f":"IF(G1639=\"n/a\",\"n/a\",MAX(0,G1639-1))","v":0},{"$f":"IF(H1639=\"n/a\",\"n/a\",MAX(0,H1639-1))","v":0},{"$f":"IF(I1639=\"n/a\",\"n/a\",MAX(0,I1639-1))","v":0},{"$f":"IF(J1639=\"n/a\",\"n/a\",MAX(0,J1639-1))","v":0},{"$f":"IF(K1639=\"n/a\",\"n/a\",MAX(0,K1639-1))","v":0},{"$f":"IF(L1639=\"n/a\",\"n/a\",MAX(0,L1639-1))","v":0},{"$f":"IF(M1639=\"n/a\",\"n/a\",MAX(0,M1639-1))","v":0},{"$f":"IF(N1639=\"n/a\",\"n/a\",MAX(0,N1639-1))","v":0},{"$f":"IF(O1639=\"n/a\",\"n/a\",MAX(0,O1639-1))","v":0},{"$f":"IF(P1639=\"n/a\",\"n/a\",MAX(0,P1639-1))","v":0},{"$f":"IF(Q1639=\"n/a\",\"n/a\",MAX(0,Q1639-1))","v":0},{"$f":"IF(R1639=\"n/a\",\"n/a\",MAX(0,R1639-1))","v":0},{"$f":"IF(S1639=\"n/a\",\"n/a\",MAX(0,S1639-1))","v":0},{"$f":"IF(T1639=\"n/a\",\"n/a\",MAX(0,T1639-1))","v":0},{"$f":"IF(U1639=\"n/a\",\"n/a\",MAX(0,U1639-1))","v":0},{"$f":"IF(V1639=\"n/a\",\"n/a\",MAX(0,V1639-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1617)","v":"RL Capex 2012-13"},null,{"$f":"D1615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1615","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1615","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1615","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1615","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1615","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1615","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1615","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1615","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1615","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1615","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1615","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1615","v":0},{"$f":"IF(V1658=\"n/a\",\"n/a\",MAX(0,V1658-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1615","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1639:C1660,0)),IF(SUM(C1616:C1637)=0,0,IF((SUMPRODUCT(C1616:C1637,C1639:C1660)/SUM(C1616:C1637))<0,1,(SUMPRODUCT(C1616:C1637,C1639:C1660)/SUM(C1616:C1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1639:D1660,0)),IF(SUM(D1616:D1637)=0,0,IF((SUMPRODUCT(D1616:D1637,D1639:D1660)/SUM(D1616:D1637))<0,1,(SUMPRODUCT(D1616:D1637,D1639:D1660)/SUM(D1616:D1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1639:E1660,0)),IF(SUM(E1616:E1637)=0,0,IF((SUMPRODUCT(E1616:E1637,E1639:E1660)/SUM(E1616:E1637))<0,1,(SUMPRODUCT(E1616:E1637,E1639:E1660)/SUM(E1616:E1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1639:F1660,0)),IF(SUM(F1616:F1637)=0,0,IF((SUMPRODUCT(F1616:F1637,F1639:F1660)/SUM(F1616:F1637))<0,1,(SUMPRODUCT(F1616:F1637,F1639:F1660)/SUM(F1616:F1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1639:G1660,0)),IF(SUM(G1616:G1637)=0,0,IF((SUMPRODUCT(G1616:G1637,G1639:G1660)/SUM(G1616:G1637))<0,1,(SUMPRODUCT(G1616:G1637,G1639:G1660)/SUM(G1616:G1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1639:H1660,0)),IF(SUM(H1616:H1637)=0,0,IF((SUMPRODUCT(H1616:H1637,H1639:H1660)/SUM(H1616:H1637))<0,1,(SUMPRODUCT(H1616:H1637,H1639:H1660)/SUM(H1616:H1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1639:I1660,0)),IF(SUM(I1616:I1637)=0,0,IF((SUMPRODUCT(I1616:I1637,I1639:I1660)/SUM(I1616:I1637))<0,1,(SUMPRODUCT(I1616:I1637,I1639:I1660)/SUM(I1616:I1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1639:J1660,0)),IF(SUM(J1616:J1637)=0,0,IF((SUMPRODUCT(J1616:J1637,J1639:J1660)/SUM(J1616:J1637))<0,1,(SUMPRODUCT(J1616:J1637,J1639:J1660)/SUM(J1616:J1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1639:K1660,0)),IF(SUM(K1616:K1637)=0,0,IF((SUMPRODUCT(K1616:K1637,K1639:K1660)/SUM(K1616:K1637))<0,1,(SUMPRODUCT(K1616:K1637,K1639:K1660)/SUM(K1616:K1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1639:L1660,0)),IF(SUM(L1616:L1637)=0,0,IF((SUMPRODUCT(L1616:L1637,L1639:L1660)/SUM(L1616:L1637))<0,1,(SUMPRODUCT(L1616:L1637,L1639:L1660)/SUM(L1616:L1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1639:M1660,0)),IF(SUM(M1616:M1637)=0,0,IF((SUMPRODUCT(M1616:M1637,M1639:M1660)/SUM(M1616:M1637))<0,1,(SUMPRODUCT(M1616:M1637,M1639:M1660)/SUM(M1616:M1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1639:N1660,0)),IF(SUM(N1616:N1637)=0,0,IF((SUMPRODUCT(N1616:N1637,N1639:N1660)/SUM(N1616:N1637))<0,1,(SUMPRODUCT(N1616:N1637,N1639:N1660)/SUM(N1616:N1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1639:O1660,0)),IF(SUM(O1616:O1637)=0,0,IF((SUMPRODUCT(O1616:O1637,O1639:O1660)/SUM(O1616:O1637))<0,1,(SUMPRODUCT(O1616:O1637,O1639:O1660)/SUM(O1616:O1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1639:P1660,0)),IF(SUM(P1616:P1637)=0,0,IF((SUMPRODUCT(P1616:P1637,P1639:P1660)/SUM(P1616:P1637))<0,1,(SUMPRODUCT(P1616:P1637,P1639:P1660)/SUM(P1616:P1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1639:Q1660,0)),IF(SUM(Q1616:Q1637)=0,0,IF((SUMPRODUCT(Q1616:Q1637,Q1639:Q1660)/SUM(Q1616:Q1637))<0,1,(SUMPRODUCT(Q1616:Q1637,Q1639:Q1660)/SUM(Q1616:Q1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1639:R1660,0)),IF(SUM(R1616:R1637)=0,0,IF((SUMPRODUCT(R1616:R1637,R1639:R1660)/SUM(R1616:R1637))<0,1,(SUMPRODUCT(R1616:R1637,R1639:R1660)/SUM(R1616:R1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1639:S1660,0)),IF(SUM(S1616:S1637)=0,0,IF((SUMPRODUCT(S1616:S1637,S1639:S1660)/SUM(S1616:S1637))<0,1,(SUMPRODUCT(S1616:S1637,S1639:S1660)/SUM(S1616:S1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1639:T1660,0)),IF(SUM(T1616:T1637)=0,0,IF((SUMPRODUCT(T1616:T1637,T1639:T1660)/SUM(T1616:T1637))<0,1,(SUMPRODUCT(T1616:T1637,T1639:T1660)/SUM(T1616:T1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1639:U1660,0)),IF(SUM(U1616:U1637)=0,0,IF((SUMPRODUCT(U1616:U1637,U1639:U1660)/SUM(U1616:U1637))<0,1,(SUMPRODUCT(U1616:U1637,U1639:U1660)/SUM(U1616:U1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1639:V1660,0)),IF(SUM(V1616:V1637)=0,0,IF((SUMPRODUCT(V1616:V1637,V1639:V1660)/SUM(V1616:V1637))<0,1,(SUMPRODUCT(V1616:V1637,V1639:V1660)/SUM(V1616:V1637)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1639:W1660,0)),IF(SUM(W1616:W1637)=0,0,IF((SUMPRODUCT(W1616:W1637,W1639:W1660)/SUM(W1616:W1637))<0,1,(SUMPRODUCT(W1616:W1637,W1639:W1660)/SUM(W1616:W1637)))),\"n/a\")","v":0}]
[]
["Asset Class 34",{"$f":"VLOOKUP($A1663,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1663,1,12,\"\"))","v":34},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1664,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1664,0)-OFFSET('RFM input'!H$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1664,0)-OFFSET('RFM input'!I$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1664,0)-OFFSET('RFM input'!J$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1664,0)-OFFSET('RFM input'!K$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1664,0)-OFFSET('RFM input'!L$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1664,0)-OFFSET('RFM input'!M$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1664,0)-OFFSET('RFM input'!N$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1664,0)-OFFSET('RFM input'!O$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1664,0)-OFFSET('RFM input'!P$276,$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1664,0)-OFFSET('RFM input'!Q$276,$A1664,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1664,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1664/C$10","v":0},{"$f":"IFERROR(MAX(0,C1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1666-(OFFSET($C1666,0,$A1666)/(OFFSET($C1665,0,$A1666)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1667)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1664*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,D1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,D1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,E1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,E1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,F1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,F1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,G1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,G1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,H1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,H1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,I1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,I1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,J1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,J1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,K1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,K1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,L1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,L1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,M1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,M1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,N1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,N1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,O1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,O1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,P1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,P1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,Q1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,Q1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,R1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,R1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,S1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,S1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,T1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,T1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,U1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,U1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1667,0,$A1667))<0,\nMIN(0,V1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667)))),\nMAX(0,V1667-(OFFSET($C1667,0,$A1667)/(OFFSET($C1665,-$A1666,$A1667))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1664*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1668,0,$A1668))<0,\nMIN(0,E1668-(OFFSET($C1668,0,$A1668)/(OFFSET($C1666,-$A1667,$A1668)))),\nMAX(0,E1668-(OFFSET($C1668,0,$A1668)/(OFFSET($C1666,-$A1667,$A1668))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1664*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1664*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1664*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1664*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1664*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1664*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1664*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1664*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1664*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1664*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1664*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1664*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1664*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1664*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1664*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1664*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1664*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1685,0,$A1685))<0,\nMIN(0,V1685-(OFFSET($C1685,0,$A1685)/(OFFSET($C1683,-$A1684,$A1685)))),\nMAX(0,V1685-(OFFSET($C1685,0,$A1685)/(OFFSET($C1683,-$A1684,$A1685))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1664*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1665","v":0},{"$f":"IF(C1689=\"n/a\",\"n/a\",MAX(0,C1689-1))","v":0},{"$f":"IF(D1689=\"n/a\",\"n/a\",MAX(0,D1689-1))","v":0},{"$f":"IF(E1689=\"n/a\",\"n/a\",MAX(0,E1689-1))","v":0},{"$f":"IF(F1689=\"n/a\",\"n/a\",MAX(0,F1689-1))","v":0},{"$f":"IF(G1689=\"n/a\",\"n/a\",MAX(0,G1689-1))","v":0},{"$f":"IF(H1689=\"n/a\",\"n/a\",MAX(0,H1689-1))","v":0},{"$f":"IF(I1689=\"n/a\",\"n/a\",MAX(0,I1689-1))","v":0},{"$f":"IF(J1689=\"n/a\",\"n/a\",MAX(0,J1689-1))","v":0},{"$f":"IF(K1689=\"n/a\",\"n/a\",MAX(0,K1689-1))","v":0},{"$f":"IF(L1689=\"n/a\",\"n/a\",MAX(0,L1689-1))","v":0},{"$f":"IF(M1689=\"n/a\",\"n/a\",MAX(0,M1689-1))","v":0},{"$f":"IF(N1689=\"n/a\",\"n/a\",MAX(0,N1689-1))","v":0},{"$f":"IF(O1689=\"n/a\",\"n/a\",MAX(0,O1689-1))","v":0},{"$f":"IF(P1689=\"n/a\",\"n/a\",MAX(0,P1689-1))","v":0},{"$f":"IF(Q1689=\"n/a\",\"n/a\",MAX(0,Q1689-1))","v":0},{"$f":"IF(R1689=\"n/a\",\"n/a\",MAX(0,R1689-1))","v":0},{"$f":"IF(S1689=\"n/a\",\"n/a\",MAX(0,S1689-1))","v":0},{"$f":"IF(T1689=\"n/a\",\"n/a\",MAX(0,T1689-1))","v":0},{"$f":"IF(U1689=\"n/a\",\"n/a\",MAX(0,U1689-1))","v":0},{"$f":"IF(V1689=\"n/a\",\"n/a\",MAX(0,V1689-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1667)","v":"RL Capex 2012-13"},null,{"$f":"D1665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1665","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1665","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1665","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1665","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1665","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1665","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1665","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1665","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1665","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1665","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1665","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1665","v":0},{"$f":"IF(V1708=\"n/a\",\"n/a\",MAX(0,V1708-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1665","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1689:C1710,0)),IF(SUM(C1666:C1687)=0,0,IF((SUMPRODUCT(C1666:C1687,C1689:C1710)/SUM(C1666:C1687))<0,1,(SUMPRODUCT(C1666:C1687,C1689:C1710)/SUM(C1666:C1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1689:D1710,0)),IF(SUM(D1666:D1687)=0,0,IF((SUMPRODUCT(D1666:D1687,D1689:D1710)/SUM(D1666:D1687))<0,1,(SUMPRODUCT(D1666:D1687,D1689:D1710)/SUM(D1666:D1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1689:E1710,0)),IF(SUM(E1666:E1687)=0,0,IF((SUMPRODUCT(E1666:E1687,E1689:E1710)/SUM(E1666:E1687))<0,1,(SUMPRODUCT(E1666:E1687,E1689:E1710)/SUM(E1666:E1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1689:F1710,0)),IF(SUM(F1666:F1687)=0,0,IF((SUMPRODUCT(F1666:F1687,F1689:F1710)/SUM(F1666:F1687))<0,1,(SUMPRODUCT(F1666:F1687,F1689:F1710)/SUM(F1666:F1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1689:G1710,0)),IF(SUM(G1666:G1687)=0,0,IF((SUMPRODUCT(G1666:G1687,G1689:G1710)/SUM(G1666:G1687))<0,1,(SUMPRODUCT(G1666:G1687,G1689:G1710)/SUM(G1666:G1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1689:H1710,0)),IF(SUM(H1666:H1687)=0,0,IF((SUMPRODUCT(H1666:H1687,H1689:H1710)/SUM(H1666:H1687))<0,1,(SUMPRODUCT(H1666:H1687,H1689:H1710)/SUM(H1666:H1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1689:I1710,0)),IF(SUM(I1666:I1687)=0,0,IF((SUMPRODUCT(I1666:I1687,I1689:I1710)/SUM(I1666:I1687))<0,1,(SUMPRODUCT(I1666:I1687,I1689:I1710)/SUM(I1666:I1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1689:J1710,0)),IF(SUM(J1666:J1687)=0,0,IF((SUMPRODUCT(J1666:J1687,J1689:J1710)/SUM(J1666:J1687))<0,1,(SUMPRODUCT(J1666:J1687,J1689:J1710)/SUM(J1666:J1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1689:K1710,0)),IF(SUM(K1666:K1687)=0,0,IF((SUMPRODUCT(K1666:K1687,K1689:K1710)/SUM(K1666:K1687))<0,1,(SUMPRODUCT(K1666:K1687,K1689:K1710)/SUM(K1666:K1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1689:L1710,0)),IF(SUM(L1666:L1687)=0,0,IF((SUMPRODUCT(L1666:L1687,L1689:L1710)/SUM(L1666:L1687))<0,1,(SUMPRODUCT(L1666:L1687,L1689:L1710)/SUM(L1666:L1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1689:M1710,0)),IF(SUM(M1666:M1687)=0,0,IF((SUMPRODUCT(M1666:M1687,M1689:M1710)/SUM(M1666:M1687))<0,1,(SUMPRODUCT(M1666:M1687,M1689:M1710)/SUM(M1666:M1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1689:N1710,0)),IF(SUM(N1666:N1687)=0,0,IF((SUMPRODUCT(N1666:N1687,N1689:N1710)/SUM(N1666:N1687))<0,1,(SUMPRODUCT(N1666:N1687,N1689:N1710)/SUM(N1666:N1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1689:O1710,0)),IF(SUM(O1666:O1687)=0,0,IF((SUMPRODUCT(O1666:O1687,O1689:O1710)/SUM(O1666:O1687))<0,1,(SUMPRODUCT(O1666:O1687,O1689:O1710)/SUM(O1666:O1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1689:P1710,0)),IF(SUM(P1666:P1687)=0,0,IF((SUMPRODUCT(P1666:P1687,P1689:P1710)/SUM(P1666:P1687))<0,1,(SUMPRODUCT(P1666:P1687,P1689:P1710)/SUM(P1666:P1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1689:Q1710,0)),IF(SUM(Q1666:Q1687)=0,0,IF((SUMPRODUCT(Q1666:Q1687,Q1689:Q1710)/SUM(Q1666:Q1687))<0,1,(SUMPRODUCT(Q1666:Q1687,Q1689:Q1710)/SUM(Q1666:Q1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1689:R1710,0)),IF(SUM(R1666:R1687)=0,0,IF((SUMPRODUCT(R1666:R1687,R1689:R1710)/SUM(R1666:R1687))<0,1,(SUMPRODUCT(R1666:R1687,R1689:R1710)/SUM(R1666:R1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1689:S1710,0)),IF(SUM(S1666:S1687)=0,0,IF((SUMPRODUCT(S1666:S1687,S1689:S1710)/SUM(S1666:S1687))<0,1,(SUMPRODUCT(S1666:S1687,S1689:S1710)/SUM(S1666:S1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1689:T1710,0)),IF(SUM(T1666:T1687)=0,0,IF((SUMPRODUCT(T1666:T1687,T1689:T1710)/SUM(T1666:T1687))<0,1,(SUMPRODUCT(T1666:T1687,T1689:T1710)/SUM(T1666:T1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1689:U1710,0)),IF(SUM(U1666:U1687)=0,0,IF((SUMPRODUCT(U1666:U1687,U1689:U1710)/SUM(U1666:U1687))<0,1,(SUMPRODUCT(U1666:U1687,U1689:U1710)/SUM(U1666:U1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1689:V1710,0)),IF(SUM(V1666:V1687)=0,0,IF((SUMPRODUCT(V1666:V1687,V1689:V1710)/SUM(V1666:V1687))<0,1,(SUMPRODUCT(V1666:V1687,V1689:V1710)/SUM(V1666:V1687)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1689:W1710,0)),IF(SUM(W1666:W1687)=0,0,IF((SUMPRODUCT(W1666:W1687,W1689:W1710)/SUM(W1666:W1687))<0,1,(SUMPRODUCT(W1666:W1687,W1689:W1710)/SUM(W1666:W1687)))),\"n/a\")","v":0}]
[]
["Asset Class 35",{"$f":"VLOOKUP($A1713,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1713,1,12,\"\"))","v":35},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1714,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1714,0)-OFFSET('RFM input'!H$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1714,0)-OFFSET('RFM input'!I$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1714,0)-OFFSET('RFM input'!J$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1714,0)-OFFSET('RFM input'!K$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1714,0)-OFFSET('RFM input'!L$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1714,0)-OFFSET('RFM input'!M$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1714,0)-OFFSET('RFM input'!N$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1714,0)-OFFSET('RFM input'!O$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1714,0)-OFFSET('RFM input'!P$276,$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1714,0)-OFFSET('RFM input'!Q$276,$A1714,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1714,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1714/C$10","v":0},{"$f":"IFERROR(MAX(0,C1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1716-(OFFSET($C1716,0,$A1716)/(OFFSET($C1715,0,$A1716)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1717)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1714*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,D1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,D1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,E1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,E1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,F1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,F1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,G1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,G1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,H1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,H1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,I1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,I1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,J1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,J1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,K1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,K1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,L1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,L1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,M1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,M1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,N1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,N1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,O1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,O1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,P1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,P1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,Q1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,Q1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,R1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,R1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,S1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,S1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,T1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,T1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,U1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,U1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1717,0,$A1717))<0,\nMIN(0,V1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717)))),\nMAX(0,V1717-(OFFSET($C1717,0,$A1717)/(OFFSET($C1715,-$A1716,$A1717))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1714*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1718,0,$A1718))<0,\nMIN(0,E1718-(OFFSET($C1718,0,$A1718)/(OFFSET($C1716,-$A1717,$A1718)))),\nMAX(0,E1718-(OFFSET($C1718,0,$A1718)/(OFFSET($C1716,-$A1717,$A1718))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1714*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1714*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1714*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1714*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1714*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1714*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1714*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1714*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1714*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1714*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1714*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1714*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1714*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1714*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1714*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1714*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1714*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1735,0,$A1735))<0,\nMIN(0,V1735-(OFFSET($C1735,0,$A1735)/(OFFSET($C1733,-$A1734,$A1735)))),\nMAX(0,V1735-(OFFSET($C1735,0,$A1735)/(OFFSET($C1733,-$A1734,$A1735))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1714*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1715","v":0},{"$f":"IF(C1739=\"n/a\",\"n/a\",MAX(0,C1739-1))","v":0},{"$f":"IF(D1739=\"n/a\",\"n/a\",MAX(0,D1739-1))","v":0},{"$f":"IF(E1739=\"n/a\",\"n/a\",MAX(0,E1739-1))","v":0},{"$f":"IF(F1739=\"n/a\",\"n/a\",MAX(0,F1739-1))","v":0},{"$f":"IF(G1739=\"n/a\",\"n/a\",MAX(0,G1739-1))","v":0},{"$f":"IF(H1739=\"n/a\",\"n/a\",MAX(0,H1739-1))","v":0},{"$f":"IF(I1739=\"n/a\",\"n/a\",MAX(0,I1739-1))","v":0},{"$f":"IF(J1739=\"n/a\",\"n/a\",MAX(0,J1739-1))","v":0},{"$f":"IF(K1739=\"n/a\",\"n/a\",MAX(0,K1739-1))","v":0},{"$f":"IF(L1739=\"n/a\",\"n/a\",MAX(0,L1739-1))","v":0},{"$f":"IF(M1739=\"n/a\",\"n/a\",MAX(0,M1739-1))","v":0},{"$f":"IF(N1739=\"n/a\",\"n/a\",MAX(0,N1739-1))","v":0},{"$f":"IF(O1739=\"n/a\",\"n/a\",MAX(0,O1739-1))","v":0},{"$f":"IF(P1739=\"n/a\",\"n/a\",MAX(0,P1739-1))","v":0},{"$f":"IF(Q1739=\"n/a\",\"n/a\",MAX(0,Q1739-1))","v":0},{"$f":"IF(R1739=\"n/a\",\"n/a\",MAX(0,R1739-1))","v":0},{"$f":"IF(S1739=\"n/a\",\"n/a\",MAX(0,S1739-1))","v":0},{"$f":"IF(T1739=\"n/a\",\"n/a\",MAX(0,T1739-1))","v":0},{"$f":"IF(U1739=\"n/a\",\"n/a\",MAX(0,U1739-1))","v":0},{"$f":"IF(V1739=\"n/a\",\"n/a\",MAX(0,V1739-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1717)","v":"RL Capex 2012-13"},null,{"$f":"D1715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1715","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1715","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1715","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1715","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1715","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1715","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1715","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1715","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1715","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1715","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1715","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1715","v":0},{"$f":"IF(V1758=\"n/a\",\"n/a\",MAX(0,V1758-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1715","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1739:C1760,0)),IF(SUM(C1716:C1737)=0,0,IF((SUMPRODUCT(C1716:C1737,C1739:C1760)/SUM(C1716:C1737))<0,1,(SUMPRODUCT(C1716:C1737,C1739:C1760)/SUM(C1716:C1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1739:D1760,0)),IF(SUM(D1716:D1737)=0,0,IF((SUMPRODUCT(D1716:D1737,D1739:D1760)/SUM(D1716:D1737))<0,1,(SUMPRODUCT(D1716:D1737,D1739:D1760)/SUM(D1716:D1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1739:E1760,0)),IF(SUM(E1716:E1737)=0,0,IF((SUMPRODUCT(E1716:E1737,E1739:E1760)/SUM(E1716:E1737))<0,1,(SUMPRODUCT(E1716:E1737,E1739:E1760)/SUM(E1716:E1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1739:F1760,0)),IF(SUM(F1716:F1737)=0,0,IF((SUMPRODUCT(F1716:F1737,F1739:F1760)/SUM(F1716:F1737))<0,1,(SUMPRODUCT(F1716:F1737,F1739:F1760)/SUM(F1716:F1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1739:G1760,0)),IF(SUM(G1716:G1737)=0,0,IF((SUMPRODUCT(G1716:G1737,G1739:G1760)/SUM(G1716:G1737))<0,1,(SUMPRODUCT(G1716:G1737,G1739:G1760)/SUM(G1716:G1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1739:H1760,0)),IF(SUM(H1716:H1737)=0,0,IF((SUMPRODUCT(H1716:H1737,H1739:H1760)/SUM(H1716:H1737))<0,1,(SUMPRODUCT(H1716:H1737,H1739:H1760)/SUM(H1716:H1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1739:I1760,0)),IF(SUM(I1716:I1737)=0,0,IF((SUMPRODUCT(I1716:I1737,I1739:I1760)/SUM(I1716:I1737))<0,1,(SUMPRODUCT(I1716:I1737,I1739:I1760)/SUM(I1716:I1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1739:J1760,0)),IF(SUM(J1716:J1737)=0,0,IF((SUMPRODUCT(J1716:J1737,J1739:J1760)/SUM(J1716:J1737))<0,1,(SUMPRODUCT(J1716:J1737,J1739:J1760)/SUM(J1716:J1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1739:K1760,0)),IF(SUM(K1716:K1737)=0,0,IF((SUMPRODUCT(K1716:K1737,K1739:K1760)/SUM(K1716:K1737))<0,1,(SUMPRODUCT(K1716:K1737,K1739:K1760)/SUM(K1716:K1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1739:L1760,0)),IF(SUM(L1716:L1737)=0,0,IF((SUMPRODUCT(L1716:L1737,L1739:L1760)/SUM(L1716:L1737))<0,1,(SUMPRODUCT(L1716:L1737,L1739:L1760)/SUM(L1716:L1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1739:M1760,0)),IF(SUM(M1716:M1737)=0,0,IF((SUMPRODUCT(M1716:M1737,M1739:M1760)/SUM(M1716:M1737))<0,1,(SUMPRODUCT(M1716:M1737,M1739:M1760)/SUM(M1716:M1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1739:N1760,0)),IF(SUM(N1716:N1737)=0,0,IF((SUMPRODUCT(N1716:N1737,N1739:N1760)/SUM(N1716:N1737))<0,1,(SUMPRODUCT(N1716:N1737,N1739:N1760)/SUM(N1716:N1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1739:O1760,0)),IF(SUM(O1716:O1737)=0,0,IF((SUMPRODUCT(O1716:O1737,O1739:O1760)/SUM(O1716:O1737))<0,1,(SUMPRODUCT(O1716:O1737,O1739:O1760)/SUM(O1716:O1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1739:P1760,0)),IF(SUM(P1716:P1737)=0,0,IF((SUMPRODUCT(P1716:P1737,P1739:P1760)/SUM(P1716:P1737))<0,1,(SUMPRODUCT(P1716:P1737,P1739:P1760)/SUM(P1716:P1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1739:Q1760,0)),IF(SUM(Q1716:Q1737)=0,0,IF((SUMPRODUCT(Q1716:Q1737,Q1739:Q1760)/SUM(Q1716:Q1737))<0,1,(SUMPRODUCT(Q1716:Q1737,Q1739:Q1760)/SUM(Q1716:Q1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1739:R1760,0)),IF(SUM(R1716:R1737)=0,0,IF((SUMPRODUCT(R1716:R1737,R1739:R1760)/SUM(R1716:R1737))<0,1,(SUMPRODUCT(R1716:R1737,R1739:R1760)/SUM(R1716:R1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1739:S1760,0)),IF(SUM(S1716:S1737)=0,0,IF((SUMPRODUCT(S1716:S1737,S1739:S1760)/SUM(S1716:S1737))<0,1,(SUMPRODUCT(S1716:S1737,S1739:S1760)/SUM(S1716:S1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1739:T1760,0)),IF(SUM(T1716:T1737)=0,0,IF((SUMPRODUCT(T1716:T1737,T1739:T1760)/SUM(T1716:T1737))<0,1,(SUMPRODUCT(T1716:T1737,T1739:T1760)/SUM(T1716:T1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1739:U1760,0)),IF(SUM(U1716:U1737)=0,0,IF((SUMPRODUCT(U1716:U1737,U1739:U1760)/SUM(U1716:U1737))<0,1,(SUMPRODUCT(U1716:U1737,U1739:U1760)/SUM(U1716:U1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1739:V1760,0)),IF(SUM(V1716:V1737)=0,0,IF((SUMPRODUCT(V1716:V1737,V1739:V1760)/SUM(V1716:V1737))<0,1,(SUMPRODUCT(V1716:V1737,V1739:V1760)/SUM(V1716:V1737)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1739:W1760,0)),IF(SUM(W1716:W1737)=0,0,IF((SUMPRODUCT(W1716:W1737,W1739:W1760)/SUM(W1716:W1737))<0,1,(SUMPRODUCT(W1716:W1737,W1739:W1760)/SUM(W1716:W1737)))),\"n/a\")","v":0}]
[]
["Asset Class 36",{"$f":"VLOOKUP($A1763,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1763,1,12,\"\"))","v":36},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1764,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1764,0)-OFFSET('RFM input'!H$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1764,0)-OFFSET('RFM input'!I$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1764,0)-OFFSET('RFM input'!J$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1764,0)-OFFSET('RFM input'!K$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1764,0)-OFFSET('RFM input'!L$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1764,0)-OFFSET('RFM input'!M$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1764,0)-OFFSET('RFM input'!N$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1764,0)-OFFSET('RFM input'!O$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1764,0)-OFFSET('RFM input'!P$276,$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1764,0)-OFFSET('RFM input'!Q$276,$A1764,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1764,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1764/C$10","v":0},{"$f":"IFERROR(MAX(0,C1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1766-(OFFSET($C1766,0,$A1766)/(OFFSET($C1765,0,$A1766)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1767)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1764*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,D1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,D1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,E1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,E1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,F1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,F1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,G1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,G1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,H1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,H1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,I1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,I1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,J1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,J1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,K1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,K1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,L1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,L1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,M1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,M1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,N1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,N1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,O1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,O1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,P1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,P1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,Q1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,Q1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,R1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,R1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,S1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,S1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,T1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,T1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,U1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,U1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1767,0,$A1767))<0,\nMIN(0,V1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767)))),\nMAX(0,V1767-(OFFSET($C1767,0,$A1767)/(OFFSET($C1765,-$A1766,$A1767))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1764*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1768,0,$A1768))<0,\nMIN(0,E1768-(OFFSET($C1768,0,$A1768)/(OFFSET($C1766,-$A1767,$A1768)))),\nMAX(0,E1768-(OFFSET($C1768,0,$A1768)/(OFFSET($C1766,-$A1767,$A1768))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1764*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1764*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1764*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1764*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1764*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1764*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1764*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1764*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1764*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1764*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1764*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1764*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1764*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1764*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1764*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1764*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1764*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1785,0,$A1785))<0,\nMIN(0,V1785-(OFFSET($C1785,0,$A1785)/(OFFSET($C1783,-$A1784,$A1785)))),\nMAX(0,V1785-(OFFSET($C1785,0,$A1785)/(OFFSET($C1783,-$A1784,$A1785))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1764*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1765","v":0},{"$f":"IF(C1789=\"n/a\",\"n/a\",MAX(0,C1789-1))","v":0},{"$f":"IF(D1789=\"n/a\",\"n/a\",MAX(0,D1789-1))","v":0},{"$f":"IF(E1789=\"n/a\",\"n/a\",MAX(0,E1789-1))","v":0},{"$f":"IF(F1789=\"n/a\",\"n/a\",MAX(0,F1789-1))","v":0},{"$f":"IF(G1789=\"n/a\",\"n/a\",MAX(0,G1789-1))","v":0},{"$f":"IF(H1789=\"n/a\",\"n/a\",MAX(0,H1789-1))","v":0},{"$f":"IF(I1789=\"n/a\",\"n/a\",MAX(0,I1789-1))","v":0},{"$f":"IF(J1789=\"n/a\",\"n/a\",MAX(0,J1789-1))","v":0},{"$f":"IF(K1789=\"n/a\",\"n/a\",MAX(0,K1789-1))","v":0},{"$f":"IF(L1789=\"n/a\",\"n/a\",MAX(0,L1789-1))","v":0},{"$f":"IF(M1789=\"n/a\",\"n/a\",MAX(0,M1789-1))","v":0},{"$f":"IF(N1789=\"n/a\",\"n/a\",MAX(0,N1789-1))","v":0},{"$f":"IF(O1789=\"n/a\",\"n/a\",MAX(0,O1789-1))","v":0},{"$f":"IF(P1789=\"n/a\",\"n/a\",MAX(0,P1789-1))","v":0},{"$f":"IF(Q1789=\"n/a\",\"n/a\",MAX(0,Q1789-1))","v":0},{"$f":"IF(R1789=\"n/a\",\"n/a\",MAX(0,R1789-1))","v":0},{"$f":"IF(S1789=\"n/a\",\"n/a\",MAX(0,S1789-1))","v":0},{"$f":"IF(T1789=\"n/a\",\"n/a\",MAX(0,T1789-1))","v":0},{"$f":"IF(U1789=\"n/a\",\"n/a\",MAX(0,U1789-1))","v":0},{"$f":"IF(V1789=\"n/a\",\"n/a\",MAX(0,V1789-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1767)","v":"RL Capex 2012-13"},null,{"$f":"D1765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1765","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1765","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1765","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1765","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1765","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1765","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1765","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1765","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1765","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1765","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1765","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1765","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1765","v":0},{"$f":"IF(V1808=\"n/a\",\"n/a\",MAX(0,V1808-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1765","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1789:C1810,0)),IF(SUM(C1766:C1787)=0,0,IF((SUMPRODUCT(C1766:C1787,C1789:C1810)/SUM(C1766:C1787))<0,1,(SUMPRODUCT(C1766:C1787,C1789:C1810)/SUM(C1766:C1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1789:D1810,0)),IF(SUM(D1766:D1787)=0,0,IF((SUMPRODUCT(D1766:D1787,D1789:D1810)/SUM(D1766:D1787))<0,1,(SUMPRODUCT(D1766:D1787,D1789:D1810)/SUM(D1766:D1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1789:E1810,0)),IF(SUM(E1766:E1787)=0,0,IF((SUMPRODUCT(E1766:E1787,E1789:E1810)/SUM(E1766:E1787))<0,1,(SUMPRODUCT(E1766:E1787,E1789:E1810)/SUM(E1766:E1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1789:F1810,0)),IF(SUM(F1766:F1787)=0,0,IF((SUMPRODUCT(F1766:F1787,F1789:F1810)/SUM(F1766:F1787))<0,1,(SUMPRODUCT(F1766:F1787,F1789:F1810)/SUM(F1766:F1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1789:G1810,0)),IF(SUM(G1766:G1787)=0,0,IF((SUMPRODUCT(G1766:G1787,G1789:G1810)/SUM(G1766:G1787))<0,1,(SUMPRODUCT(G1766:G1787,G1789:G1810)/SUM(G1766:G1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1789:H1810,0)),IF(SUM(H1766:H1787)=0,0,IF((SUMPRODUCT(H1766:H1787,H1789:H1810)/SUM(H1766:H1787))<0,1,(SUMPRODUCT(H1766:H1787,H1789:H1810)/SUM(H1766:H1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1789:I1810,0)),IF(SUM(I1766:I1787)=0,0,IF((SUMPRODUCT(I1766:I1787,I1789:I1810)/SUM(I1766:I1787))<0,1,(SUMPRODUCT(I1766:I1787,I1789:I1810)/SUM(I1766:I1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1789:J1810,0)),IF(SUM(J1766:J1787)=0,0,IF((SUMPRODUCT(J1766:J1787,J1789:J1810)/SUM(J1766:J1787))<0,1,(SUMPRODUCT(J1766:J1787,J1789:J1810)/SUM(J1766:J1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1789:K1810,0)),IF(SUM(K1766:K1787)=0,0,IF((SUMPRODUCT(K1766:K1787,K1789:K1810)/SUM(K1766:K1787))<0,1,(SUMPRODUCT(K1766:K1787,K1789:K1810)/SUM(K1766:K1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1789:L1810,0)),IF(SUM(L1766:L1787)=0,0,IF((SUMPRODUCT(L1766:L1787,L1789:L1810)/SUM(L1766:L1787))<0,1,(SUMPRODUCT(L1766:L1787,L1789:L1810)/SUM(L1766:L1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1789:M1810,0)),IF(SUM(M1766:M1787)=0,0,IF((SUMPRODUCT(M1766:M1787,M1789:M1810)/SUM(M1766:M1787))<0,1,(SUMPRODUCT(M1766:M1787,M1789:M1810)/SUM(M1766:M1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1789:N1810,0)),IF(SUM(N1766:N1787)=0,0,IF((SUMPRODUCT(N1766:N1787,N1789:N1810)/SUM(N1766:N1787))<0,1,(SUMPRODUCT(N1766:N1787,N1789:N1810)/SUM(N1766:N1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1789:O1810,0)),IF(SUM(O1766:O1787)=0,0,IF((SUMPRODUCT(O1766:O1787,O1789:O1810)/SUM(O1766:O1787))<0,1,(SUMPRODUCT(O1766:O1787,O1789:O1810)/SUM(O1766:O1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1789:P1810,0)),IF(SUM(P1766:P1787)=0,0,IF((SUMPRODUCT(P1766:P1787,P1789:P1810)/SUM(P1766:P1787))<0,1,(SUMPRODUCT(P1766:P1787,P1789:P1810)/SUM(P1766:P1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1789:Q1810,0)),IF(SUM(Q1766:Q1787)=0,0,IF((SUMPRODUCT(Q1766:Q1787,Q1789:Q1810)/SUM(Q1766:Q1787))<0,1,(SUMPRODUCT(Q1766:Q1787,Q1789:Q1810)/SUM(Q1766:Q1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1789:R1810,0)),IF(SUM(R1766:R1787)=0,0,IF((SUMPRODUCT(R1766:R1787,R1789:R1810)/SUM(R1766:R1787))<0,1,(SUMPRODUCT(R1766:R1787,R1789:R1810)/SUM(R1766:R1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1789:S1810,0)),IF(SUM(S1766:S1787)=0,0,IF((SUMPRODUCT(S1766:S1787,S1789:S1810)/SUM(S1766:S1787))<0,1,(SUMPRODUCT(S1766:S1787,S1789:S1810)/SUM(S1766:S1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1789:T1810,0)),IF(SUM(T1766:T1787)=0,0,IF((SUMPRODUCT(T1766:T1787,T1789:T1810)/SUM(T1766:T1787))<0,1,(SUMPRODUCT(T1766:T1787,T1789:T1810)/SUM(T1766:T1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1789:U1810,0)),IF(SUM(U1766:U1787)=0,0,IF((SUMPRODUCT(U1766:U1787,U1789:U1810)/SUM(U1766:U1787))<0,1,(SUMPRODUCT(U1766:U1787,U1789:U1810)/SUM(U1766:U1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1789:V1810,0)),IF(SUM(V1766:V1787)=0,0,IF((SUMPRODUCT(V1766:V1787,V1789:V1810)/SUM(V1766:V1787))<0,1,(SUMPRODUCT(V1766:V1787,V1789:V1810)/SUM(V1766:V1787)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1789:W1810,0)),IF(SUM(W1766:W1787)=0,0,IF((SUMPRODUCT(W1766:W1787,W1789:W1810)/SUM(W1766:W1787))<0,1,(SUMPRODUCT(W1766:W1787,W1789:W1810)/SUM(W1766:W1787)))),\"n/a\")","v":0}]
[]
["Asset Class 37",{"$f":"VLOOKUP($A1813,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1813,1,12,\"\"))","v":37},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1814,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1814,0)-OFFSET('RFM input'!H$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1814,0)-OFFSET('RFM input'!I$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1814,0)-OFFSET('RFM input'!J$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1814,0)-OFFSET('RFM input'!K$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1814,0)-OFFSET('RFM input'!L$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1814,0)-OFFSET('RFM input'!M$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1814,0)-OFFSET('RFM input'!N$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1814,0)-OFFSET('RFM input'!O$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1814,0)-OFFSET('RFM input'!P$276,$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1814,0)-OFFSET('RFM input'!Q$276,$A1814,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1814,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1814/C$10","v":0},{"$f":"IFERROR(MAX(0,C1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1816-(OFFSET($C1816,0,$A1816)/(OFFSET($C1815,0,$A1816)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1817)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1814*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,D1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,D1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,E1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,E1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,F1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,F1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,G1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,G1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,H1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,H1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,I1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,I1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,J1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,J1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,K1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,K1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,L1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,L1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,M1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,M1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,N1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,N1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,O1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,O1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,P1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,P1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,Q1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,Q1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,R1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,R1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,S1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,S1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,T1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,T1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,U1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,U1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1817,0,$A1817))<0,\nMIN(0,V1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817)))),\nMAX(0,V1817-(OFFSET($C1817,0,$A1817)/(OFFSET($C1815,-$A1816,$A1817))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1814*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1818,0,$A1818))<0,\nMIN(0,E1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1816,-$A1817,$A1818)))),\nMAX(0,E1818-(OFFSET($C1818,0,$A1818)/(OFFSET($C1816,-$A1817,$A1818))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1814*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1814*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1814*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1814*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1814*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1814*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1814*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1814*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1814*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1814*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1814*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1814*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1814*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1814*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1814*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1814*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1814*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1835,0,$A1835))<0,\nMIN(0,V1835-(OFFSET($C1835,0,$A1835)/(OFFSET($C1833,-$A1834,$A1835)))),\nMAX(0,V1835-(OFFSET($C1835,0,$A1835)/(OFFSET($C1833,-$A1834,$A1835))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1814*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1815","v":0},{"$f":"IF(C1839=\"n/a\",\"n/a\",MAX(0,C1839-1))","v":0},{"$f":"IF(D1839=\"n/a\",\"n/a\",MAX(0,D1839-1))","v":0},{"$f":"IF(E1839=\"n/a\",\"n/a\",MAX(0,E1839-1))","v":0},{"$f":"IF(F1839=\"n/a\",\"n/a\",MAX(0,F1839-1))","v":0},{"$f":"IF(G1839=\"n/a\",\"n/a\",MAX(0,G1839-1))","v":0},{"$f":"IF(H1839=\"n/a\",\"n/a\",MAX(0,H1839-1))","v":0},{"$f":"IF(I1839=\"n/a\",\"n/a\",MAX(0,I1839-1))","v":0},{"$f":"IF(J1839=\"n/a\",\"n/a\",MAX(0,J1839-1))","v":0},{"$f":"IF(K1839=\"n/a\",\"n/a\",MAX(0,K1839-1))","v":0},{"$f":"IF(L1839=\"n/a\",\"n/a\",MAX(0,L1839-1))","v":0},{"$f":"IF(M1839=\"n/a\",\"n/a\",MAX(0,M1839-1))","v":0},{"$f":"IF(N1839=\"n/a\",\"n/a\",MAX(0,N1839-1))","v":0},{"$f":"IF(O1839=\"n/a\",\"n/a\",MAX(0,O1839-1))","v":0},{"$f":"IF(P1839=\"n/a\",\"n/a\",MAX(0,P1839-1))","v":0},{"$f":"IF(Q1839=\"n/a\",\"n/a\",MAX(0,Q1839-1))","v":0},{"$f":"IF(R1839=\"n/a\",\"n/a\",MAX(0,R1839-1))","v":0},{"$f":"IF(S1839=\"n/a\",\"n/a\",MAX(0,S1839-1))","v":0},{"$f":"IF(T1839=\"n/a\",\"n/a\",MAX(0,T1839-1))","v":0},{"$f":"IF(U1839=\"n/a\",\"n/a\",MAX(0,U1839-1))","v":0},{"$f":"IF(V1839=\"n/a\",\"n/a\",MAX(0,V1839-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1817)","v":"RL Capex 2012-13"},null,{"$f":"D1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1815","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1815","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1815","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1815","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1815","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1815","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1815","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1815","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1815","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1815","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1815","v":0},{"$f":"IF(V1858=\"n/a\",\"n/a\",MAX(0,V1858-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1815","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1839:C1860,0)),IF(SUM(C1816:C1837)=0,0,IF((SUMPRODUCT(C1816:C1837,C1839:C1860)/SUM(C1816:C1837))<0,1,(SUMPRODUCT(C1816:C1837,C1839:C1860)/SUM(C1816:C1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1839:D1860,0)),IF(SUM(D1816:D1837)=0,0,IF((SUMPRODUCT(D1816:D1837,D1839:D1860)/SUM(D1816:D1837))<0,1,(SUMPRODUCT(D1816:D1837,D1839:D1860)/SUM(D1816:D1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1839:E1860,0)),IF(SUM(E1816:E1837)=0,0,IF((SUMPRODUCT(E1816:E1837,E1839:E1860)/SUM(E1816:E1837))<0,1,(SUMPRODUCT(E1816:E1837,E1839:E1860)/SUM(E1816:E1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1839:F1860,0)),IF(SUM(F1816:F1837)=0,0,IF((SUMPRODUCT(F1816:F1837,F1839:F1860)/SUM(F1816:F1837))<0,1,(SUMPRODUCT(F1816:F1837,F1839:F1860)/SUM(F1816:F1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1839:G1860,0)),IF(SUM(G1816:G1837)=0,0,IF((SUMPRODUCT(G1816:G1837,G1839:G1860)/SUM(G1816:G1837))<0,1,(SUMPRODUCT(G1816:G1837,G1839:G1860)/SUM(G1816:G1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1839:H1860,0)),IF(SUM(H1816:H1837)=0,0,IF((SUMPRODUCT(H1816:H1837,H1839:H1860)/SUM(H1816:H1837))<0,1,(SUMPRODUCT(H1816:H1837,H1839:H1860)/SUM(H1816:H1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1839:I1860,0)),IF(SUM(I1816:I1837)=0,0,IF((SUMPRODUCT(I1816:I1837,I1839:I1860)/SUM(I1816:I1837))<0,1,(SUMPRODUCT(I1816:I1837,I1839:I1860)/SUM(I1816:I1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1839:J1860,0)),IF(SUM(J1816:J1837)=0,0,IF((SUMPRODUCT(J1816:J1837,J1839:J1860)/SUM(J1816:J1837))<0,1,(SUMPRODUCT(J1816:J1837,J1839:J1860)/SUM(J1816:J1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1839:K1860,0)),IF(SUM(K1816:K1837)=0,0,IF((SUMPRODUCT(K1816:K1837,K1839:K1860)/SUM(K1816:K1837))<0,1,(SUMPRODUCT(K1816:K1837,K1839:K1860)/SUM(K1816:K1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1839:L1860,0)),IF(SUM(L1816:L1837)=0,0,IF((SUMPRODUCT(L1816:L1837,L1839:L1860)/SUM(L1816:L1837))<0,1,(SUMPRODUCT(L1816:L1837,L1839:L1860)/SUM(L1816:L1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1839:M1860,0)),IF(SUM(M1816:M1837)=0,0,IF((SUMPRODUCT(M1816:M1837,M1839:M1860)/SUM(M1816:M1837))<0,1,(SUMPRODUCT(M1816:M1837,M1839:M1860)/SUM(M1816:M1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1839:N1860,0)),IF(SUM(N1816:N1837)=0,0,IF((SUMPRODUCT(N1816:N1837,N1839:N1860)/SUM(N1816:N1837))<0,1,(SUMPRODUCT(N1816:N1837,N1839:N1860)/SUM(N1816:N1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1839:O1860,0)),IF(SUM(O1816:O1837)=0,0,IF((SUMPRODUCT(O1816:O1837,O1839:O1860)/SUM(O1816:O1837))<0,1,(SUMPRODUCT(O1816:O1837,O1839:O1860)/SUM(O1816:O1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1839:P1860,0)),IF(SUM(P1816:P1837)=0,0,IF((SUMPRODUCT(P1816:P1837,P1839:P1860)/SUM(P1816:P1837))<0,1,(SUMPRODUCT(P1816:P1837,P1839:P1860)/SUM(P1816:P1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1839:Q1860,0)),IF(SUM(Q1816:Q1837)=0,0,IF((SUMPRODUCT(Q1816:Q1837,Q1839:Q1860)/SUM(Q1816:Q1837))<0,1,(SUMPRODUCT(Q1816:Q1837,Q1839:Q1860)/SUM(Q1816:Q1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1839:R1860,0)),IF(SUM(R1816:R1837)=0,0,IF((SUMPRODUCT(R1816:R1837,R1839:R1860)/SUM(R1816:R1837))<0,1,(SUMPRODUCT(R1816:R1837,R1839:R1860)/SUM(R1816:R1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1839:S1860,0)),IF(SUM(S1816:S1837)=0,0,IF((SUMPRODUCT(S1816:S1837,S1839:S1860)/SUM(S1816:S1837))<0,1,(SUMPRODUCT(S1816:S1837,S1839:S1860)/SUM(S1816:S1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1839:T1860,0)),IF(SUM(T1816:T1837)=0,0,IF((SUMPRODUCT(T1816:T1837,T1839:T1860)/SUM(T1816:T1837))<0,1,(SUMPRODUCT(T1816:T1837,T1839:T1860)/SUM(T1816:T1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1839:U1860,0)),IF(SUM(U1816:U1837)=0,0,IF((SUMPRODUCT(U1816:U1837,U1839:U1860)/SUM(U1816:U1837))<0,1,(SUMPRODUCT(U1816:U1837,U1839:U1860)/SUM(U1816:U1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1839:V1860,0)),IF(SUM(V1816:V1837)=0,0,IF((SUMPRODUCT(V1816:V1837,V1839:V1860)/SUM(V1816:V1837))<0,1,(SUMPRODUCT(V1816:V1837,V1839:V1860)/SUM(V1816:V1837)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1839:W1860,0)),IF(SUM(W1816:W1837)=0,0,IF((SUMPRODUCT(W1816:W1837,W1839:W1860)/SUM(W1816:W1837))<0,1,(SUMPRODUCT(W1816:W1837,W1839:W1860)/SUM(W1816:W1837)))),\"n/a\")","v":0}]
[]
["Asset Class 38",{"$f":"VLOOKUP($A1863,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1863,1,12,\"\"))","v":38},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1864,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1864,0)-OFFSET('RFM input'!H$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1864,0)-OFFSET('RFM input'!I$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1864,0)-OFFSET('RFM input'!J$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1864,0)-OFFSET('RFM input'!K$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1864,0)-OFFSET('RFM input'!L$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1864,0)-OFFSET('RFM input'!M$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1864,0)-OFFSET('RFM input'!N$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1864,0)-OFFSET('RFM input'!O$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1864,0)-OFFSET('RFM input'!P$276,$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1864,0)-OFFSET('RFM input'!Q$276,$A1864,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1864,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1864/C$10","v":0},{"$f":"IFERROR(MAX(0,C1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1866-(OFFSET($C1866,0,$A1866)/(OFFSET($C1865,0,$A1866)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1867)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1864*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,D1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,D1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,E1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,E1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,F1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,F1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,G1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,G1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,H1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,H1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,I1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,I1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,J1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,J1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,K1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,K1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,L1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,L1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,M1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,M1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,N1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,N1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,O1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,O1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,P1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,P1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,Q1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,Q1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,R1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,R1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,S1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,S1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,T1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,T1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,U1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,U1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1867,0,$A1867))<0,\nMIN(0,V1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867)))),\nMAX(0,V1867-(OFFSET($C1867,0,$A1867)/(OFFSET($C1865,-$A1866,$A1867))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1864*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1868,0,$A1868))<0,\nMIN(0,E1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1866,-$A1867,$A1868)))),\nMAX(0,E1868-(OFFSET($C1868,0,$A1868)/(OFFSET($C1866,-$A1867,$A1868))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1864*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1864*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1864*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1864*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1864*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1864*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1864*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1864*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1864*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1864*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1864*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1864*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1864*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1864*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1864*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1864*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1864*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1885,0,$A1885))<0,\nMIN(0,V1885-(OFFSET($C1885,0,$A1885)/(OFFSET($C1883,-$A1884,$A1885)))),\nMAX(0,V1885-(OFFSET($C1885,0,$A1885)/(OFFSET($C1883,-$A1884,$A1885))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1864*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1865","v":0},{"$f":"IF(C1889=\"n/a\",\"n/a\",MAX(0,C1889-1))","v":0},{"$f":"IF(D1889=\"n/a\",\"n/a\",MAX(0,D1889-1))","v":0},{"$f":"IF(E1889=\"n/a\",\"n/a\",MAX(0,E1889-1))","v":0},{"$f":"IF(F1889=\"n/a\",\"n/a\",MAX(0,F1889-1))","v":0},{"$f":"IF(G1889=\"n/a\",\"n/a\",MAX(0,G1889-1))","v":0},{"$f":"IF(H1889=\"n/a\",\"n/a\",MAX(0,H1889-1))","v":0},{"$f":"IF(I1889=\"n/a\",\"n/a\",MAX(0,I1889-1))","v":0},{"$f":"IF(J1889=\"n/a\",\"n/a\",MAX(0,J1889-1))","v":0},{"$f":"IF(K1889=\"n/a\",\"n/a\",MAX(0,K1889-1))","v":0},{"$f":"IF(L1889=\"n/a\",\"n/a\",MAX(0,L1889-1))","v":0},{"$f":"IF(M1889=\"n/a\",\"n/a\",MAX(0,M1889-1))","v":0},{"$f":"IF(N1889=\"n/a\",\"n/a\",MAX(0,N1889-1))","v":0},{"$f":"IF(O1889=\"n/a\",\"n/a\",MAX(0,O1889-1))","v":0},{"$f":"IF(P1889=\"n/a\",\"n/a\",MAX(0,P1889-1))","v":0},{"$f":"IF(Q1889=\"n/a\",\"n/a\",MAX(0,Q1889-1))","v":0},{"$f":"IF(R1889=\"n/a\",\"n/a\",MAX(0,R1889-1))","v":0},{"$f":"IF(S1889=\"n/a\",\"n/a\",MAX(0,S1889-1))","v":0},{"$f":"IF(T1889=\"n/a\",\"n/a\",MAX(0,T1889-1))","v":0},{"$f":"IF(U1889=\"n/a\",\"n/a\",MAX(0,U1889-1))","v":0},{"$f":"IF(V1889=\"n/a\",\"n/a\",MAX(0,V1889-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1867)","v":"RL Capex 2012-13"},null,{"$f":"D1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1865","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1865","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1865","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1865","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1865","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1865","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1865","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1865","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1865","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1865","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1865","v":0},{"$f":"IF(V1908=\"n/a\",\"n/a\",MAX(0,V1908-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1865","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1889:C1910,0)),IF(SUM(C1866:C1887)=0,0,IF((SUMPRODUCT(C1866:C1887,C1889:C1910)/SUM(C1866:C1887))<0,1,(SUMPRODUCT(C1866:C1887,C1889:C1910)/SUM(C1866:C1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1889:D1910,0)),IF(SUM(D1866:D1887)=0,0,IF((SUMPRODUCT(D1866:D1887,D1889:D1910)/SUM(D1866:D1887))<0,1,(SUMPRODUCT(D1866:D1887,D1889:D1910)/SUM(D1866:D1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1889:E1910,0)),IF(SUM(E1866:E1887)=0,0,IF((SUMPRODUCT(E1866:E1887,E1889:E1910)/SUM(E1866:E1887))<0,1,(SUMPRODUCT(E1866:E1887,E1889:E1910)/SUM(E1866:E1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1889:F1910,0)),IF(SUM(F1866:F1887)=0,0,IF((SUMPRODUCT(F1866:F1887,F1889:F1910)/SUM(F1866:F1887))<0,1,(SUMPRODUCT(F1866:F1887,F1889:F1910)/SUM(F1866:F1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1889:G1910,0)),IF(SUM(G1866:G1887)=0,0,IF((SUMPRODUCT(G1866:G1887,G1889:G1910)/SUM(G1866:G1887))<0,1,(SUMPRODUCT(G1866:G1887,G1889:G1910)/SUM(G1866:G1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1889:H1910,0)),IF(SUM(H1866:H1887)=0,0,IF((SUMPRODUCT(H1866:H1887,H1889:H1910)/SUM(H1866:H1887))<0,1,(SUMPRODUCT(H1866:H1887,H1889:H1910)/SUM(H1866:H1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1889:I1910,0)),IF(SUM(I1866:I1887)=0,0,IF((SUMPRODUCT(I1866:I1887,I1889:I1910)/SUM(I1866:I1887))<0,1,(SUMPRODUCT(I1866:I1887,I1889:I1910)/SUM(I1866:I1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1889:J1910,0)),IF(SUM(J1866:J1887)=0,0,IF((SUMPRODUCT(J1866:J1887,J1889:J1910)/SUM(J1866:J1887))<0,1,(SUMPRODUCT(J1866:J1887,J1889:J1910)/SUM(J1866:J1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1889:K1910,0)),IF(SUM(K1866:K1887)=0,0,IF((SUMPRODUCT(K1866:K1887,K1889:K1910)/SUM(K1866:K1887))<0,1,(SUMPRODUCT(K1866:K1887,K1889:K1910)/SUM(K1866:K1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1889:L1910,0)),IF(SUM(L1866:L1887)=0,0,IF((SUMPRODUCT(L1866:L1887,L1889:L1910)/SUM(L1866:L1887))<0,1,(SUMPRODUCT(L1866:L1887,L1889:L1910)/SUM(L1866:L1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1889:M1910,0)),IF(SUM(M1866:M1887)=0,0,IF((SUMPRODUCT(M1866:M1887,M1889:M1910)/SUM(M1866:M1887))<0,1,(SUMPRODUCT(M1866:M1887,M1889:M1910)/SUM(M1866:M1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1889:N1910,0)),IF(SUM(N1866:N1887)=0,0,IF((SUMPRODUCT(N1866:N1887,N1889:N1910)/SUM(N1866:N1887))<0,1,(SUMPRODUCT(N1866:N1887,N1889:N1910)/SUM(N1866:N1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1889:O1910,0)),IF(SUM(O1866:O1887)=0,0,IF((SUMPRODUCT(O1866:O1887,O1889:O1910)/SUM(O1866:O1887))<0,1,(SUMPRODUCT(O1866:O1887,O1889:O1910)/SUM(O1866:O1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1889:P1910,0)),IF(SUM(P1866:P1887)=0,0,IF((SUMPRODUCT(P1866:P1887,P1889:P1910)/SUM(P1866:P1887))<0,1,(SUMPRODUCT(P1866:P1887,P1889:P1910)/SUM(P1866:P1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1889:Q1910,0)),IF(SUM(Q1866:Q1887)=0,0,IF((SUMPRODUCT(Q1866:Q1887,Q1889:Q1910)/SUM(Q1866:Q1887))<0,1,(SUMPRODUCT(Q1866:Q1887,Q1889:Q1910)/SUM(Q1866:Q1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1889:R1910,0)),IF(SUM(R1866:R1887)=0,0,IF((SUMPRODUCT(R1866:R1887,R1889:R1910)/SUM(R1866:R1887))<0,1,(SUMPRODUCT(R1866:R1887,R1889:R1910)/SUM(R1866:R1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1889:S1910,0)),IF(SUM(S1866:S1887)=0,0,IF((SUMPRODUCT(S1866:S1887,S1889:S1910)/SUM(S1866:S1887))<0,1,(SUMPRODUCT(S1866:S1887,S1889:S1910)/SUM(S1866:S1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1889:T1910,0)),IF(SUM(T1866:T1887)=0,0,IF((SUMPRODUCT(T1866:T1887,T1889:T1910)/SUM(T1866:T1887))<0,1,(SUMPRODUCT(T1866:T1887,T1889:T1910)/SUM(T1866:T1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1889:U1910,0)),IF(SUM(U1866:U1887)=0,0,IF((SUMPRODUCT(U1866:U1887,U1889:U1910)/SUM(U1866:U1887))<0,1,(SUMPRODUCT(U1866:U1887,U1889:U1910)/SUM(U1866:U1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1889:V1910,0)),IF(SUM(V1866:V1887)=0,0,IF((SUMPRODUCT(V1866:V1887,V1889:V1910)/SUM(V1866:V1887))<0,1,(SUMPRODUCT(V1866:V1887,V1889:V1910)/SUM(V1866:V1887)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1889:W1910,0)),IF(SUM(W1866:W1887)=0,0,IF((SUMPRODUCT(W1866:W1887,W1889:W1910)/SUM(W1866:W1887))<0,1,(SUMPRODUCT(W1866:W1887,W1889:W1910)/SUM(W1866:W1887)))),\"n/a\")","v":0}]
[]
["Asset Class 39",{"$f":"VLOOKUP($A1913,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1913,1,12,\"\"))","v":39},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1914,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1914,0)-OFFSET('RFM input'!H$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1914,0)-OFFSET('RFM input'!I$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1914,0)-OFFSET('RFM input'!J$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1914,0)-OFFSET('RFM input'!K$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1914,0)-OFFSET('RFM input'!L$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1914,0)-OFFSET('RFM input'!M$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1914,0)-OFFSET('RFM input'!N$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1914,0)-OFFSET('RFM input'!O$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1914,0)-OFFSET('RFM input'!P$276,$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1914,0)-OFFSET('RFM input'!Q$276,$A1914,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1914,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1914/C$10","v":0},{"$f":"IFERROR(MAX(0,C1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1916-(OFFSET($C1916,0,$A1916)/(OFFSET($C1915,0,$A1916)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1917)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1914*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,D1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,D1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,E1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,E1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,F1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,F1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,G1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,G1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,H1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,H1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,I1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,I1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,J1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,J1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,K1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,K1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,L1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,L1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,M1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,M1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,N1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,N1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,O1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,O1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,P1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,P1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,Q1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,Q1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,R1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,R1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,S1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,S1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,T1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,T1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,U1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,U1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1917,0,$A1917))<0,\nMIN(0,V1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917)))),\nMAX(0,V1917-(OFFSET($C1917,0,$A1917)/(OFFSET($C1915,-$A1916,$A1917))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1914*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1918,0,$A1918))<0,\nMIN(0,E1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1916,-$A1917,$A1918)))),\nMAX(0,E1918-(OFFSET($C1918,0,$A1918)/(OFFSET($C1916,-$A1917,$A1918))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1914*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1914*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1914*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1914*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1914*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1914*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1914*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1914*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1914*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1914*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1914*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1914*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1914*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1914*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1914*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1914*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1914*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1935,0,$A1935))<0,\nMIN(0,V1935-(OFFSET($C1935,0,$A1935)/(OFFSET($C1933,-$A1934,$A1935)))),\nMAX(0,V1935-(OFFSET($C1935,0,$A1935)/(OFFSET($C1933,-$A1934,$A1935))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1914*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1915","v":0},{"$f":"IF(C1939=\"n/a\",\"n/a\",MAX(0,C1939-1))","v":0},{"$f":"IF(D1939=\"n/a\",\"n/a\",MAX(0,D1939-1))","v":0},{"$f":"IF(E1939=\"n/a\",\"n/a\",MAX(0,E1939-1))","v":0},{"$f":"IF(F1939=\"n/a\",\"n/a\",MAX(0,F1939-1))","v":0},{"$f":"IF(G1939=\"n/a\",\"n/a\",MAX(0,G1939-1))","v":0},{"$f":"IF(H1939=\"n/a\",\"n/a\",MAX(0,H1939-1))","v":0},{"$f":"IF(I1939=\"n/a\",\"n/a\",MAX(0,I1939-1))","v":0},{"$f":"IF(J1939=\"n/a\",\"n/a\",MAX(0,J1939-1))","v":0},{"$f":"IF(K1939=\"n/a\",\"n/a\",MAX(0,K1939-1))","v":0},{"$f":"IF(L1939=\"n/a\",\"n/a\",MAX(0,L1939-1))","v":0},{"$f":"IF(M1939=\"n/a\",\"n/a\",MAX(0,M1939-1))","v":0},{"$f":"IF(N1939=\"n/a\",\"n/a\",MAX(0,N1939-1))","v":0},{"$f":"IF(O1939=\"n/a\",\"n/a\",MAX(0,O1939-1))","v":0},{"$f":"IF(P1939=\"n/a\",\"n/a\",MAX(0,P1939-1))","v":0},{"$f":"IF(Q1939=\"n/a\",\"n/a\",MAX(0,Q1939-1))","v":0},{"$f":"IF(R1939=\"n/a\",\"n/a\",MAX(0,R1939-1))","v":0},{"$f":"IF(S1939=\"n/a\",\"n/a\",MAX(0,S1939-1))","v":0},{"$f":"IF(T1939=\"n/a\",\"n/a\",MAX(0,T1939-1))","v":0},{"$f":"IF(U1939=\"n/a\",\"n/a\",MAX(0,U1939-1))","v":0},{"$f":"IF(V1939=\"n/a\",\"n/a\",MAX(0,V1939-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1917)","v":"RL Capex 2012-13"},null,{"$f":"D1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1915","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1915","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1915","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1915","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1915","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1915","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1915","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1915","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1915","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1915","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1915","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1915","v":0},{"$f":"IF(V1958=\"n/a\",\"n/a\",MAX(0,V1958-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1915","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1939:C1960,0)),IF(SUM(C1916:C1937)=0,0,IF((SUMPRODUCT(C1916:C1937,C1939:C1960)/SUM(C1916:C1937))<0,1,(SUMPRODUCT(C1916:C1937,C1939:C1960)/SUM(C1916:C1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1939:D1960,0)),IF(SUM(D1916:D1937)=0,0,IF((SUMPRODUCT(D1916:D1937,D1939:D1960)/SUM(D1916:D1937))<0,1,(SUMPRODUCT(D1916:D1937,D1939:D1960)/SUM(D1916:D1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1939:E1960,0)),IF(SUM(E1916:E1937)=0,0,IF((SUMPRODUCT(E1916:E1937,E1939:E1960)/SUM(E1916:E1937))<0,1,(SUMPRODUCT(E1916:E1937,E1939:E1960)/SUM(E1916:E1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1939:F1960,0)),IF(SUM(F1916:F1937)=0,0,IF((SUMPRODUCT(F1916:F1937,F1939:F1960)/SUM(F1916:F1937))<0,1,(SUMPRODUCT(F1916:F1937,F1939:F1960)/SUM(F1916:F1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1939:G1960,0)),IF(SUM(G1916:G1937)=0,0,IF((SUMPRODUCT(G1916:G1937,G1939:G1960)/SUM(G1916:G1937))<0,1,(SUMPRODUCT(G1916:G1937,G1939:G1960)/SUM(G1916:G1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1939:H1960,0)),IF(SUM(H1916:H1937)=0,0,IF((SUMPRODUCT(H1916:H1937,H1939:H1960)/SUM(H1916:H1937))<0,1,(SUMPRODUCT(H1916:H1937,H1939:H1960)/SUM(H1916:H1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1939:I1960,0)),IF(SUM(I1916:I1937)=0,0,IF((SUMPRODUCT(I1916:I1937,I1939:I1960)/SUM(I1916:I1937))<0,1,(SUMPRODUCT(I1916:I1937,I1939:I1960)/SUM(I1916:I1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1939:J1960,0)),IF(SUM(J1916:J1937)=0,0,IF((SUMPRODUCT(J1916:J1937,J1939:J1960)/SUM(J1916:J1937))<0,1,(SUMPRODUCT(J1916:J1937,J1939:J1960)/SUM(J1916:J1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1939:K1960,0)),IF(SUM(K1916:K1937)=0,0,IF((SUMPRODUCT(K1916:K1937,K1939:K1960)/SUM(K1916:K1937))<0,1,(SUMPRODUCT(K1916:K1937,K1939:K1960)/SUM(K1916:K1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1939:L1960,0)),IF(SUM(L1916:L1937)=0,0,IF((SUMPRODUCT(L1916:L1937,L1939:L1960)/SUM(L1916:L1937))<0,1,(SUMPRODUCT(L1916:L1937,L1939:L1960)/SUM(L1916:L1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1939:M1960,0)),IF(SUM(M1916:M1937)=0,0,IF((SUMPRODUCT(M1916:M1937,M1939:M1960)/SUM(M1916:M1937))<0,1,(SUMPRODUCT(M1916:M1937,M1939:M1960)/SUM(M1916:M1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1939:N1960,0)),IF(SUM(N1916:N1937)=0,0,IF((SUMPRODUCT(N1916:N1937,N1939:N1960)/SUM(N1916:N1937))<0,1,(SUMPRODUCT(N1916:N1937,N1939:N1960)/SUM(N1916:N1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1939:O1960,0)),IF(SUM(O1916:O1937)=0,0,IF((SUMPRODUCT(O1916:O1937,O1939:O1960)/SUM(O1916:O1937))<0,1,(SUMPRODUCT(O1916:O1937,O1939:O1960)/SUM(O1916:O1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1939:P1960,0)),IF(SUM(P1916:P1937)=0,0,IF((SUMPRODUCT(P1916:P1937,P1939:P1960)/SUM(P1916:P1937))<0,1,(SUMPRODUCT(P1916:P1937,P1939:P1960)/SUM(P1916:P1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1939:Q1960,0)),IF(SUM(Q1916:Q1937)=0,0,IF((SUMPRODUCT(Q1916:Q1937,Q1939:Q1960)/SUM(Q1916:Q1937))<0,1,(SUMPRODUCT(Q1916:Q1937,Q1939:Q1960)/SUM(Q1916:Q1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1939:R1960,0)),IF(SUM(R1916:R1937)=0,0,IF((SUMPRODUCT(R1916:R1937,R1939:R1960)/SUM(R1916:R1937))<0,1,(SUMPRODUCT(R1916:R1937,R1939:R1960)/SUM(R1916:R1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1939:S1960,0)),IF(SUM(S1916:S1937)=0,0,IF((SUMPRODUCT(S1916:S1937,S1939:S1960)/SUM(S1916:S1937))<0,1,(SUMPRODUCT(S1916:S1937,S1939:S1960)/SUM(S1916:S1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1939:T1960,0)),IF(SUM(T1916:T1937)=0,0,IF((SUMPRODUCT(T1916:T1937,T1939:T1960)/SUM(T1916:T1937))<0,1,(SUMPRODUCT(T1916:T1937,T1939:T1960)/SUM(T1916:T1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1939:U1960,0)),IF(SUM(U1916:U1937)=0,0,IF((SUMPRODUCT(U1916:U1937,U1939:U1960)/SUM(U1916:U1937))<0,1,(SUMPRODUCT(U1916:U1937,U1939:U1960)/SUM(U1916:U1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1939:V1960,0)),IF(SUM(V1916:V1937)=0,0,IF((SUMPRODUCT(V1916:V1937,V1939:V1960)/SUM(V1916:V1937))<0,1,(SUMPRODUCT(V1916:V1937,V1939:V1960)/SUM(V1916:V1937)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1939:W1960,0)),IF(SUM(W1916:W1937)=0,0,IF((SUMPRODUCT(W1916:W1937,W1939:W1960)/SUM(W1916:W1937))<0,1,(SUMPRODUCT(W1916:W1937,W1939:W1960)/SUM(W1916:W1937)))),\"n/a\")","v":0}]
[]
["Asset Class 40",{"$f":"VLOOKUP($A1963,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1963,1,12,\"\"))","v":40},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A1964,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A1964,0)-OFFSET('RFM input'!H$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A1964,0)-OFFSET('RFM input'!I$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A1964,0)-OFFSET('RFM input'!J$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A1964,0)-OFFSET('RFM input'!K$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A1964,0)-OFFSET('RFM input'!L$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A1964,0)-OFFSET('RFM input'!M$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A1964,0)-OFFSET('RFM input'!N$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A1964,0)-OFFSET('RFM input'!O$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A1964,0)-OFFSET('RFM input'!P$276,$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A1964,0)-OFFSET('RFM input'!Q$276,$A1964,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A1964,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1964/C$10","v":0},{"$f":"IFERROR(MAX(0,C1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1966-(OFFSET($C1966,0,$A1966)/(OFFSET($C1965,0,$A1966)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1967)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D1964*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,D1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,D1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,E1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,E1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,F1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,F1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,G1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,G1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,H1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,H1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,I1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,I1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,J1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,J1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,K1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,K1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,L1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,L1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,M1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,M1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,N1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,N1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,O1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,O1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,P1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,P1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,Q1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,Q1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,R1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,R1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,S1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,S1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,T1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,T1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,U1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,U1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1967,0,$A1967))<0,\nMIN(0,V1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967)))),\nMAX(0,V1967-(OFFSET($C1967,0,$A1967)/(OFFSET($C1965,-$A1966,$A1967))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E1964*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1968,0,$A1968))<0,\nMIN(0,E1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1966,-$A1967,$A1968)))),\nMAX(0,E1968-(OFFSET($C1968,0,$A1968)/(OFFSET($C1966,-$A1967,$A1968))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F1964*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G1964*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H1964*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I1964*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J1964*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K1964*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L1964*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M1964*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N1964*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O1964*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P1964*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q1964*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R1964*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S1964*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T1964*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U1964*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V1964*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C1985,0,$A1985))<0,\nMIN(0,V1985-(OFFSET($C1985,0,$A1985)/(OFFSET($C1983,-$A1984,$A1985)))),\nMAX(0,V1985-(OFFSET($C1985,0,$A1985)/(OFFSET($C1983,-$A1984,$A1985))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W1964*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1965","v":0},{"$f":"IF(C1989=\"n/a\",\"n/a\",MAX(0,C1989-1))","v":0},{"$f":"IF(D1989=\"n/a\",\"n/a\",MAX(0,D1989-1))","v":0},{"$f":"IF(E1989=\"n/a\",\"n/a\",MAX(0,E1989-1))","v":0},{"$f":"IF(F1989=\"n/a\",\"n/a\",MAX(0,F1989-1))","v":0},{"$f":"IF(G1989=\"n/a\",\"n/a\",MAX(0,G1989-1))","v":0},{"$f":"IF(H1989=\"n/a\",\"n/a\",MAX(0,H1989-1))","v":0},{"$f":"IF(I1989=\"n/a\",\"n/a\",MAX(0,I1989-1))","v":0},{"$f":"IF(J1989=\"n/a\",\"n/a\",MAX(0,J1989-1))","v":0},{"$f":"IF(K1989=\"n/a\",\"n/a\",MAX(0,K1989-1))","v":0},{"$f":"IF(L1989=\"n/a\",\"n/a\",MAX(0,L1989-1))","v":0},{"$f":"IF(M1989=\"n/a\",\"n/a\",MAX(0,M1989-1))","v":0},{"$f":"IF(N1989=\"n/a\",\"n/a\",MAX(0,N1989-1))","v":0},{"$f":"IF(O1989=\"n/a\",\"n/a\",MAX(0,O1989-1))","v":0},{"$f":"IF(P1989=\"n/a\",\"n/a\",MAX(0,P1989-1))","v":0},{"$f":"IF(Q1989=\"n/a\",\"n/a\",MAX(0,Q1989-1))","v":0},{"$f":"IF(R1989=\"n/a\",\"n/a\",MAX(0,R1989-1))","v":0},{"$f":"IF(S1989=\"n/a\",\"n/a\",MAX(0,S1989-1))","v":0},{"$f":"IF(T1989=\"n/a\",\"n/a\",MAX(0,T1989-1))","v":0},{"$f":"IF(U1989=\"n/a\",\"n/a\",MAX(0,U1989-1))","v":0},{"$f":"IF(V1989=\"n/a\",\"n/a\",MAX(0,V1989-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1967)","v":"RL Capex 2012-13"},null,{"$f":"D1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1965","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1965","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1965","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1965","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1965","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1965","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1965","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1965","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1965","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1965","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1965","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1965","v":0},{"$f":"IF(V2008=\"n/a\",\"n/a\",MAX(0,V2008-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1965","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1989:C2010,0)),IF(SUM(C1966:C1987)=0,0,IF((SUMPRODUCT(C1966:C1987,C1989:C2010)/SUM(C1966:C1987))<0,1,(SUMPRODUCT(C1966:C1987,C1989:C2010)/SUM(C1966:C1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1989:D2010,0)),IF(SUM(D1966:D1987)=0,0,IF((SUMPRODUCT(D1966:D1987,D1989:D2010)/SUM(D1966:D1987))<0,1,(SUMPRODUCT(D1966:D1987,D1989:D2010)/SUM(D1966:D1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1989:E2010,0)),IF(SUM(E1966:E1987)=0,0,IF((SUMPRODUCT(E1966:E1987,E1989:E2010)/SUM(E1966:E1987))<0,1,(SUMPRODUCT(E1966:E1987,E1989:E2010)/SUM(E1966:E1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1989:F2010,0)),IF(SUM(F1966:F1987)=0,0,IF((SUMPRODUCT(F1966:F1987,F1989:F2010)/SUM(F1966:F1987))<0,1,(SUMPRODUCT(F1966:F1987,F1989:F2010)/SUM(F1966:F1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1989:G2010,0)),IF(SUM(G1966:G1987)=0,0,IF((SUMPRODUCT(G1966:G1987,G1989:G2010)/SUM(G1966:G1987))<0,1,(SUMPRODUCT(G1966:G1987,G1989:G2010)/SUM(G1966:G1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1989:H2010,0)),IF(SUM(H1966:H1987)=0,0,IF((SUMPRODUCT(H1966:H1987,H1989:H2010)/SUM(H1966:H1987))<0,1,(SUMPRODUCT(H1966:H1987,H1989:H2010)/SUM(H1966:H1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1989:I2010,0)),IF(SUM(I1966:I1987)=0,0,IF((SUMPRODUCT(I1966:I1987,I1989:I2010)/SUM(I1966:I1987))<0,1,(SUMPRODUCT(I1966:I1987,I1989:I2010)/SUM(I1966:I1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1989:J2010,0)),IF(SUM(J1966:J1987)=0,0,IF((SUMPRODUCT(J1966:J1987,J1989:J2010)/SUM(J1966:J1987))<0,1,(SUMPRODUCT(J1966:J1987,J1989:J2010)/SUM(J1966:J1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1989:K2010,0)),IF(SUM(K1966:K1987)=0,0,IF((SUMPRODUCT(K1966:K1987,K1989:K2010)/SUM(K1966:K1987))<0,1,(SUMPRODUCT(K1966:K1987,K1989:K2010)/SUM(K1966:K1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1989:L2010,0)),IF(SUM(L1966:L1987)=0,0,IF((SUMPRODUCT(L1966:L1987,L1989:L2010)/SUM(L1966:L1987))<0,1,(SUMPRODUCT(L1966:L1987,L1989:L2010)/SUM(L1966:L1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1989:M2010,0)),IF(SUM(M1966:M1987)=0,0,IF((SUMPRODUCT(M1966:M1987,M1989:M2010)/SUM(M1966:M1987))<0,1,(SUMPRODUCT(M1966:M1987,M1989:M2010)/SUM(M1966:M1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1989:N2010,0)),IF(SUM(N1966:N1987)=0,0,IF((SUMPRODUCT(N1966:N1987,N1989:N2010)/SUM(N1966:N1987))<0,1,(SUMPRODUCT(N1966:N1987,N1989:N2010)/SUM(N1966:N1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1989:O2010,0)),IF(SUM(O1966:O1987)=0,0,IF((SUMPRODUCT(O1966:O1987,O1989:O2010)/SUM(O1966:O1987))<0,1,(SUMPRODUCT(O1966:O1987,O1989:O2010)/SUM(O1966:O1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1989:P2010,0)),IF(SUM(P1966:P1987)=0,0,IF((SUMPRODUCT(P1966:P1987,P1989:P2010)/SUM(P1966:P1987))<0,1,(SUMPRODUCT(P1966:P1987,P1989:P2010)/SUM(P1966:P1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1989:Q2010,0)),IF(SUM(Q1966:Q1987)=0,0,IF((SUMPRODUCT(Q1966:Q1987,Q1989:Q2010)/SUM(Q1966:Q1987))<0,1,(SUMPRODUCT(Q1966:Q1987,Q1989:Q2010)/SUM(Q1966:Q1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1989:R2010,0)),IF(SUM(R1966:R1987)=0,0,IF((SUMPRODUCT(R1966:R1987,R1989:R2010)/SUM(R1966:R1987))<0,1,(SUMPRODUCT(R1966:R1987,R1989:R2010)/SUM(R1966:R1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1989:S2010,0)),IF(SUM(S1966:S1987)=0,0,IF((SUMPRODUCT(S1966:S1987,S1989:S2010)/SUM(S1966:S1987))<0,1,(SUMPRODUCT(S1966:S1987,S1989:S2010)/SUM(S1966:S1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1989:T2010,0)),IF(SUM(T1966:T1987)=0,0,IF((SUMPRODUCT(T1966:T1987,T1989:T2010)/SUM(T1966:T1987))<0,1,(SUMPRODUCT(T1966:T1987,T1989:T2010)/SUM(T1966:T1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1989:U2010,0)),IF(SUM(U1966:U1987)=0,0,IF((SUMPRODUCT(U1966:U1987,U1989:U2010)/SUM(U1966:U1987))<0,1,(SUMPRODUCT(U1966:U1987,U1989:U2010)/SUM(U1966:U1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1989:V2010,0)),IF(SUM(V1966:V1987)=0,0,IF((SUMPRODUCT(V1966:V1987,V1989:V2010)/SUM(V1966:V1987))<0,1,(SUMPRODUCT(V1966:V1987,V1989:V2010)/SUM(V1966:V1987)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1989:W2010,0)),IF(SUM(W1966:W1987)=0,0,IF((SUMPRODUCT(W1966:W1987,W1989:W2010)/SUM(W1966:W1987))<0,1,(SUMPRODUCT(W1966:W1987,W1989:W2010)/SUM(W1966:W1987)))),\"n/a\")","v":0}]
[]
["Asset Class 41",{"$f":"VLOOKUP($A2013,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2013,1,12,\"\"))","v":41},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2014,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2014,0)-OFFSET('RFM input'!H$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2014,0)-OFFSET('RFM input'!I$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2014,0)-OFFSET('RFM input'!J$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2014,0)-OFFSET('RFM input'!K$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2014,0)-OFFSET('RFM input'!L$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2014,0)-OFFSET('RFM input'!M$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2014,0)-OFFSET('RFM input'!N$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2014,0)-OFFSET('RFM input'!O$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2014,0)-OFFSET('RFM input'!P$276,$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2014,0)-OFFSET('RFM input'!Q$276,$A2014,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2014,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2014/C$10","v":0},{"$f":"IFERROR(MAX(0,C2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2016-(OFFSET($C2016,0,$A2016)/(OFFSET($C2015,0,$A2016)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2017)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D2014*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,D2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,D2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,E2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,E2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,F2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,F2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,G2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,G2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,H2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,I2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,I2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,J2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,J2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,K2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,K2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,L2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,L2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,M2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,M2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,N2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,N2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,O2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,O2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,P2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,P2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,Q2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,Q2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,R2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,R2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,S2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,S2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,T2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,T2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,U2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,U2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2017,0,$A2017))<0,\nMIN(0,V2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017)))),\nMAX(0,V2017-(OFFSET($C2017,0,$A2017)/(OFFSET($C2015,-$A2016,$A2017))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E2014*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2018,0,$A2018))<0,\nMIN(0,E2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2016,-$A2017,$A2018)))),\nMAX(0,E2018-(OFFSET($C2018,0,$A2018)/(OFFSET($C2016,-$A2017,$A2018))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F2014*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G2014*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H2014*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I2014*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J2014*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K2014*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L2014*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2014*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2014*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2014*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2014*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2014*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2014*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2014*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2014*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2014*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2014*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2035,0,$A2035))<0,\nMIN(0,V2035-(OFFSET($C2035,0,$A2035)/(OFFSET($C2033,-$A2034,$A2035)))),\nMAX(0,V2035-(OFFSET($C2035,0,$A2035)/(OFFSET($C2033,-$A2034,$A2035))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2014*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2015","v":0},{"$f":"IF(C2039=\"n/a\",\"n/a\",MAX(0,C2039-1))","v":0},{"$f":"IF(D2039=\"n/a\",\"n/a\",MAX(0,D2039-1))","v":0},{"$f":"IF(E2039=\"n/a\",\"n/a\",MAX(0,E2039-1))","v":0},{"$f":"IF(F2039=\"n/a\",\"n/a\",MAX(0,F2039-1))","v":0},{"$f":"IF(G2039=\"n/a\",\"n/a\",MAX(0,G2039-1))","v":0},{"$f":"IF(H2039=\"n/a\",\"n/a\",MAX(0,H2039-1))","v":0},{"$f":"IF(I2039=\"n/a\",\"n/a\",MAX(0,I2039-1))","v":0},{"$f":"IF(J2039=\"n/a\",\"n/a\",MAX(0,J2039-1))","v":0},{"$f":"IF(K2039=\"n/a\",\"n/a\",MAX(0,K2039-1))","v":0},{"$f":"IF(L2039=\"n/a\",\"n/a\",MAX(0,L2039-1))","v":0},{"$f":"IF(M2039=\"n/a\",\"n/a\",MAX(0,M2039-1))","v":0},{"$f":"IF(N2039=\"n/a\",\"n/a\",MAX(0,N2039-1))","v":0},{"$f":"IF(O2039=\"n/a\",\"n/a\",MAX(0,O2039-1))","v":0},{"$f":"IF(P2039=\"n/a\",\"n/a\",MAX(0,P2039-1))","v":0},{"$f":"IF(Q2039=\"n/a\",\"n/a\",MAX(0,Q2039-1))","v":0},{"$f":"IF(R2039=\"n/a\",\"n/a\",MAX(0,R2039-1))","v":0},{"$f":"IF(S2039=\"n/a\",\"n/a\",MAX(0,S2039-1))","v":0},{"$f":"IF(T2039=\"n/a\",\"n/a\",MAX(0,T2039-1))","v":0},{"$f":"IF(U2039=\"n/a\",\"n/a\",MAX(0,U2039-1))","v":0},{"$f":"IF(V2039=\"n/a\",\"n/a\",MAX(0,V2039-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2017)","v":"RL Capex 2012-13"},null,{"$f":"D2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2015","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2015","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2015","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2015","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2015","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2015","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2015","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2015","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2015","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2015","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2015","v":0},{"$f":"IF(V2058=\"n/a\",\"n/a\",MAX(0,V2058-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2015","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2039:C2060,0)),IF(SUM(C2016:C2037)=0,0,IF((SUMPRODUCT(C2016:C2037,C2039:C2060)/SUM(C2016:C2037))<0,1,(SUMPRODUCT(C2016:C2037,C2039:C2060)/SUM(C2016:C2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2039:D2060,0)),IF(SUM(D2016:D2037)=0,0,IF((SUMPRODUCT(D2016:D2037,D2039:D2060)/SUM(D2016:D2037))<0,1,(SUMPRODUCT(D2016:D2037,D2039:D2060)/SUM(D2016:D2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2039:E2060,0)),IF(SUM(E2016:E2037)=0,0,IF((SUMPRODUCT(E2016:E2037,E2039:E2060)/SUM(E2016:E2037))<0,1,(SUMPRODUCT(E2016:E2037,E2039:E2060)/SUM(E2016:E2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2039:F2060,0)),IF(SUM(F2016:F2037)=0,0,IF((SUMPRODUCT(F2016:F2037,F2039:F2060)/SUM(F2016:F2037))<0,1,(SUMPRODUCT(F2016:F2037,F2039:F2060)/SUM(F2016:F2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2039:G2060,0)),IF(SUM(G2016:G2037)=0,0,IF((SUMPRODUCT(G2016:G2037,G2039:G2060)/SUM(G2016:G2037))<0,1,(SUMPRODUCT(G2016:G2037,G2039:G2060)/SUM(G2016:G2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2039:H2060,0)),IF(SUM(H2016:H2037)=0,0,IF((SUMPRODUCT(H2016:H2037,H2039:H2060)/SUM(H2016:H2037))<0,1,(SUMPRODUCT(H2016:H2037,H2039:H2060)/SUM(H2016:H2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2039:I2060,0)),IF(SUM(I2016:I2037)=0,0,IF((SUMPRODUCT(I2016:I2037,I2039:I2060)/SUM(I2016:I2037))<0,1,(SUMPRODUCT(I2016:I2037,I2039:I2060)/SUM(I2016:I2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2039:J2060,0)),IF(SUM(J2016:J2037)=0,0,IF((SUMPRODUCT(J2016:J2037,J2039:J2060)/SUM(J2016:J2037))<0,1,(SUMPRODUCT(J2016:J2037,J2039:J2060)/SUM(J2016:J2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2039:K2060,0)),IF(SUM(K2016:K2037)=0,0,IF((SUMPRODUCT(K2016:K2037,K2039:K2060)/SUM(K2016:K2037))<0,1,(SUMPRODUCT(K2016:K2037,K2039:K2060)/SUM(K2016:K2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2039:L2060,0)),IF(SUM(L2016:L2037)=0,0,IF((SUMPRODUCT(L2016:L2037,L2039:L2060)/SUM(L2016:L2037))<0,1,(SUMPRODUCT(L2016:L2037,L2039:L2060)/SUM(L2016:L2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2039:M2060,0)),IF(SUM(M2016:M2037)=0,0,IF((SUMPRODUCT(M2016:M2037,M2039:M2060)/SUM(M2016:M2037))<0,1,(SUMPRODUCT(M2016:M2037,M2039:M2060)/SUM(M2016:M2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2039:N2060,0)),IF(SUM(N2016:N2037)=0,0,IF((SUMPRODUCT(N2016:N2037,N2039:N2060)/SUM(N2016:N2037))<0,1,(SUMPRODUCT(N2016:N2037,N2039:N2060)/SUM(N2016:N2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2039:O2060,0)),IF(SUM(O2016:O2037)=0,0,IF((SUMPRODUCT(O2016:O2037,O2039:O2060)/SUM(O2016:O2037))<0,1,(SUMPRODUCT(O2016:O2037,O2039:O2060)/SUM(O2016:O2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2039:P2060,0)),IF(SUM(P2016:P2037)=0,0,IF((SUMPRODUCT(P2016:P2037,P2039:P2060)/SUM(P2016:P2037))<0,1,(SUMPRODUCT(P2016:P2037,P2039:P2060)/SUM(P2016:P2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2039:Q2060,0)),IF(SUM(Q2016:Q2037)=0,0,IF((SUMPRODUCT(Q2016:Q2037,Q2039:Q2060)/SUM(Q2016:Q2037))<0,1,(SUMPRODUCT(Q2016:Q2037,Q2039:Q2060)/SUM(Q2016:Q2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2039:R2060,0)),IF(SUM(R2016:R2037)=0,0,IF((SUMPRODUCT(R2016:R2037,R2039:R2060)/SUM(R2016:R2037))<0,1,(SUMPRODUCT(R2016:R2037,R2039:R2060)/SUM(R2016:R2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2039:S2060,0)),IF(SUM(S2016:S2037)=0,0,IF((SUMPRODUCT(S2016:S2037,S2039:S2060)/SUM(S2016:S2037))<0,1,(SUMPRODUCT(S2016:S2037,S2039:S2060)/SUM(S2016:S2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2039:T2060,0)),IF(SUM(T2016:T2037)=0,0,IF((SUMPRODUCT(T2016:T2037,T2039:T2060)/SUM(T2016:T2037))<0,1,(SUMPRODUCT(T2016:T2037,T2039:T2060)/SUM(T2016:T2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2039:U2060,0)),IF(SUM(U2016:U2037)=0,0,IF((SUMPRODUCT(U2016:U2037,U2039:U2060)/SUM(U2016:U2037))<0,1,(SUMPRODUCT(U2016:U2037,U2039:U2060)/SUM(U2016:U2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2039:V2060,0)),IF(SUM(V2016:V2037)=0,0,IF((SUMPRODUCT(V2016:V2037,V2039:V2060)/SUM(V2016:V2037))<0,1,(SUMPRODUCT(V2016:V2037,V2039:V2060)/SUM(V2016:V2037)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2039:W2060,0)),IF(SUM(W2016:W2037)=0,0,IF((SUMPRODUCT(W2016:W2037,W2039:W2060)/SUM(W2016:W2037))<0,1,(SUMPRODUCT(W2016:W2037,W2039:W2060)/SUM(W2016:W2037)))),\"n/a\")","v":0}]
[]
["Asset Class 42",{"$f":"VLOOKUP($A2063,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2063,1,12,\"\"))","v":42},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2064,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2064,0)-OFFSET('RFM input'!H$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2064,0)-OFFSET('RFM input'!I$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2064,0)-OFFSET('RFM input'!J$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2064,0)-OFFSET('RFM input'!K$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2064,0)-OFFSET('RFM input'!L$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2064,0)-OFFSET('RFM input'!M$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2064,0)-OFFSET('RFM input'!N$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2064,0)-OFFSET('RFM input'!O$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2064,0)-OFFSET('RFM input'!P$276,$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2064,0)-OFFSET('RFM input'!Q$276,$A2064,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2064,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2064/C$10","v":0},{"$f":"IFERROR(MAX(0,C2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2066-(OFFSET($C2066,0,$A2066)/(OFFSET($C2065,0,$A2066)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2067)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D2064*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,D2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,D2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,E2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,E2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,F2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,F2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,G2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,G2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,H2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,H2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,I2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,I2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,J2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,J2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,K2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,K2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,L2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,L2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,M2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,M2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,N2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,N2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,O2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,O2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,P2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,P2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,Q2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,Q2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,R2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,R2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,S2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,S2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,T2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,T2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,U2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,U2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2067,0,$A2067))<0,\nMIN(0,V2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067)))),\nMAX(0,V2067-(OFFSET($C2067,0,$A2067)/(OFFSET($C2065,-$A2066,$A2067))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E2064*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2068,0,$A2068))<0,\nMIN(0,E2068-(OFFSET($C2068,0,$A2068)/(OFFSET($C2066,-$A2067,$A2068)))),\nMAX(0,E2068-(OFFSET($C2068,0,$A2068)/(OFFSET($C2066,-$A2067,$A2068))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F2064*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G2064*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H2064*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I2064*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J2064*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K2064*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L2064*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2064*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2064*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2064*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2064*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2064*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2064*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2064*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2064*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2064*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2064*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2085,0,$A2085))<0,\nMIN(0,V2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2083,-$A2084,$A2085)))),\nMAX(0,V2085-(OFFSET($C2085,0,$A2085)/(OFFSET($C2083,-$A2084,$A2085))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2064*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2065","v":0},{"$f":"IF(C2089=\"n/a\",\"n/a\",MAX(0,C2089-1))","v":0},{"$f":"IF(D2089=\"n/a\",\"n/a\",MAX(0,D2089-1))","v":0},{"$f":"IF(E2089=\"n/a\",\"n/a\",MAX(0,E2089-1))","v":0},{"$f":"IF(F2089=\"n/a\",\"n/a\",MAX(0,F2089-1))","v":0},{"$f":"IF(G2089=\"n/a\",\"n/a\",MAX(0,G2089-1))","v":0},{"$f":"IF(H2089=\"n/a\",\"n/a\",MAX(0,H2089-1))","v":0},{"$f":"IF(I2089=\"n/a\",\"n/a\",MAX(0,I2089-1))","v":0},{"$f":"IF(J2089=\"n/a\",\"n/a\",MAX(0,J2089-1))","v":0},{"$f":"IF(K2089=\"n/a\",\"n/a\",MAX(0,K2089-1))","v":0},{"$f":"IF(L2089=\"n/a\",\"n/a\",MAX(0,L2089-1))","v":0},{"$f":"IF(M2089=\"n/a\",\"n/a\",MAX(0,M2089-1))","v":0},{"$f":"IF(N2089=\"n/a\",\"n/a\",MAX(0,N2089-1))","v":0},{"$f":"IF(O2089=\"n/a\",\"n/a\",MAX(0,O2089-1))","v":0},{"$f":"IF(P2089=\"n/a\",\"n/a\",MAX(0,P2089-1))","v":0},{"$f":"IF(Q2089=\"n/a\",\"n/a\",MAX(0,Q2089-1))","v":0},{"$f":"IF(R2089=\"n/a\",\"n/a\",MAX(0,R2089-1))","v":0},{"$f":"IF(S2089=\"n/a\",\"n/a\",MAX(0,S2089-1))","v":0},{"$f":"IF(T2089=\"n/a\",\"n/a\",MAX(0,T2089-1))","v":0},{"$f":"IF(U2089=\"n/a\",\"n/a\",MAX(0,U2089-1))","v":0},{"$f":"IF(V2089=\"n/a\",\"n/a\",MAX(0,V2089-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2067)","v":"RL Capex 2012-13"},null,{"$f":"D2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2065","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2065","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2065","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2065","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2065","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2065","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2065","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2065","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2065","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2065","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2065","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2065","v":0},{"$f":"IF(V2108=\"n/a\",\"n/a\",MAX(0,V2108-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2065","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2089:C2110,0)),IF(SUM(C2066:C2087)=0,0,IF((SUMPRODUCT(C2066:C2087,C2089:C2110)/SUM(C2066:C2087))<0,1,(SUMPRODUCT(C2066:C2087,C2089:C2110)/SUM(C2066:C2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2089:D2110,0)),IF(SUM(D2066:D2087)=0,0,IF((SUMPRODUCT(D2066:D2087,D2089:D2110)/SUM(D2066:D2087))<0,1,(SUMPRODUCT(D2066:D2087,D2089:D2110)/SUM(D2066:D2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2089:E2110,0)),IF(SUM(E2066:E2087)=0,0,IF((SUMPRODUCT(E2066:E2087,E2089:E2110)/SUM(E2066:E2087))<0,1,(SUMPRODUCT(E2066:E2087,E2089:E2110)/SUM(E2066:E2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2089:F2110,0)),IF(SUM(F2066:F2087)=0,0,IF((SUMPRODUCT(F2066:F2087,F2089:F2110)/SUM(F2066:F2087))<0,1,(SUMPRODUCT(F2066:F2087,F2089:F2110)/SUM(F2066:F2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2089:G2110,0)),IF(SUM(G2066:G2087)=0,0,IF((SUMPRODUCT(G2066:G2087,G2089:G2110)/SUM(G2066:G2087))<0,1,(SUMPRODUCT(G2066:G2087,G2089:G2110)/SUM(G2066:G2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2089:H2110,0)),IF(SUM(H2066:H2087)=0,0,IF((SUMPRODUCT(H2066:H2087,H2089:H2110)/SUM(H2066:H2087))<0,1,(SUMPRODUCT(H2066:H2087,H2089:H2110)/SUM(H2066:H2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2089:I2110,0)),IF(SUM(I2066:I2087)=0,0,IF((SUMPRODUCT(I2066:I2087,I2089:I2110)/SUM(I2066:I2087))<0,1,(SUMPRODUCT(I2066:I2087,I2089:I2110)/SUM(I2066:I2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2089:J2110,0)),IF(SUM(J2066:J2087)=0,0,IF((SUMPRODUCT(J2066:J2087,J2089:J2110)/SUM(J2066:J2087))<0,1,(SUMPRODUCT(J2066:J2087,J2089:J2110)/SUM(J2066:J2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2089:K2110,0)),IF(SUM(K2066:K2087)=0,0,IF((SUMPRODUCT(K2066:K2087,K2089:K2110)/SUM(K2066:K2087))<0,1,(SUMPRODUCT(K2066:K2087,K2089:K2110)/SUM(K2066:K2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2089:L2110,0)),IF(SUM(L2066:L2087)=0,0,IF((SUMPRODUCT(L2066:L2087,L2089:L2110)/SUM(L2066:L2087))<0,1,(SUMPRODUCT(L2066:L2087,L2089:L2110)/SUM(L2066:L2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2089:M2110,0)),IF(SUM(M2066:M2087)=0,0,IF((SUMPRODUCT(M2066:M2087,M2089:M2110)/SUM(M2066:M2087))<0,1,(SUMPRODUCT(M2066:M2087,M2089:M2110)/SUM(M2066:M2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2089:N2110,0)),IF(SUM(N2066:N2087)=0,0,IF((SUMPRODUCT(N2066:N2087,N2089:N2110)/SUM(N2066:N2087))<0,1,(SUMPRODUCT(N2066:N2087,N2089:N2110)/SUM(N2066:N2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2089:O2110,0)),IF(SUM(O2066:O2087)=0,0,IF((SUMPRODUCT(O2066:O2087,O2089:O2110)/SUM(O2066:O2087))<0,1,(SUMPRODUCT(O2066:O2087,O2089:O2110)/SUM(O2066:O2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2089:P2110,0)),IF(SUM(P2066:P2087)=0,0,IF((SUMPRODUCT(P2066:P2087,P2089:P2110)/SUM(P2066:P2087))<0,1,(SUMPRODUCT(P2066:P2087,P2089:P2110)/SUM(P2066:P2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2089:Q2110,0)),IF(SUM(Q2066:Q2087)=0,0,IF((SUMPRODUCT(Q2066:Q2087,Q2089:Q2110)/SUM(Q2066:Q2087))<0,1,(SUMPRODUCT(Q2066:Q2087,Q2089:Q2110)/SUM(Q2066:Q2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2089:R2110,0)),IF(SUM(R2066:R2087)=0,0,IF((SUMPRODUCT(R2066:R2087,R2089:R2110)/SUM(R2066:R2087))<0,1,(SUMPRODUCT(R2066:R2087,R2089:R2110)/SUM(R2066:R2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2089:S2110,0)),IF(SUM(S2066:S2087)=0,0,IF((SUMPRODUCT(S2066:S2087,S2089:S2110)/SUM(S2066:S2087))<0,1,(SUMPRODUCT(S2066:S2087,S2089:S2110)/SUM(S2066:S2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2089:T2110,0)),IF(SUM(T2066:T2087)=0,0,IF((SUMPRODUCT(T2066:T2087,T2089:T2110)/SUM(T2066:T2087))<0,1,(SUMPRODUCT(T2066:T2087,T2089:T2110)/SUM(T2066:T2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2089:U2110,0)),IF(SUM(U2066:U2087)=0,0,IF((SUMPRODUCT(U2066:U2087,U2089:U2110)/SUM(U2066:U2087))<0,1,(SUMPRODUCT(U2066:U2087,U2089:U2110)/SUM(U2066:U2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2089:V2110,0)),IF(SUM(V2066:V2087)=0,0,IF((SUMPRODUCT(V2066:V2087,V2089:V2110)/SUM(V2066:V2087))<0,1,(SUMPRODUCT(V2066:V2087,V2089:V2110)/SUM(V2066:V2087)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2089:W2110,0)),IF(SUM(W2066:W2087)=0,0,IF((SUMPRODUCT(W2066:W2087,W2089:W2110)/SUM(W2066:W2087))<0,1,(SUMPRODUCT(W2066:W2087,W2089:W2110)/SUM(W2066:W2087)))),\"n/a\")","v":0}]
[]
["Asset Class 43",{"$f":"VLOOKUP($A2113,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2113,1,12,\"\"))","v":43},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2114,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2114,0)-OFFSET('RFM input'!H$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2114,0)-OFFSET('RFM input'!I$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2114,0)-OFFSET('RFM input'!J$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2114,0)-OFFSET('RFM input'!K$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2114,0)-OFFSET('RFM input'!L$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2114,0)-OFFSET('RFM input'!M$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2114,0)-OFFSET('RFM input'!N$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2114,0)-OFFSET('RFM input'!O$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2114,0)-OFFSET('RFM input'!P$276,$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2114,0)-OFFSET('RFM input'!Q$276,$A2114,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2114,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2114/C$10","v":0},{"$f":"IFERROR(MAX(0,C2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2116-(OFFSET($C2116,0,$A2116)/(OFFSET($C2115,0,$A2116)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2117)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D2114*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,D2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,D2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,E2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,E2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,F2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,F2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,G2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,G2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,H2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,H2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,I2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,I2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,J2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,J2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,K2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,K2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,L2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,L2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,M2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,M2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,N2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,N2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,O2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,O2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,P2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,P2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,Q2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,Q2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,R2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,R2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,S2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,S2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,T2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,T2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,U2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,U2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2117,0,$A2117))<0,\nMIN(0,V2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117)))),\nMAX(0,V2117-(OFFSET($C2117,0,$A2117)/(OFFSET($C2115,-$A2116,$A2117))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E2114*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2118,0,$A2118))<0,\nMIN(0,E2118-(OFFSET($C2118,0,$A2118)/(OFFSET($C2116,-$A2117,$A2118)))),\nMAX(0,E2118-(OFFSET($C2118,0,$A2118)/(OFFSET($C2116,-$A2117,$A2118))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F2114*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G2114*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H2114*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I2114*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J2114*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K2114*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L2114*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2114*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2114*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2114*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2114*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2114*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2114*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2114*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2114*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2114*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2114*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2135,0,$A2135))<0,\nMIN(0,V2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2133,-$A2134,$A2135)))),\nMAX(0,V2135-(OFFSET($C2135,0,$A2135)/(OFFSET($C2133,-$A2134,$A2135))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2114*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2115","v":0},{"$f":"IF(C2139=\"n/a\",\"n/a\",MAX(0,C2139-1))","v":0},{"$f":"IF(D2139=\"n/a\",\"n/a\",MAX(0,D2139-1))","v":0},{"$f":"IF(E2139=\"n/a\",\"n/a\",MAX(0,E2139-1))","v":0},{"$f":"IF(F2139=\"n/a\",\"n/a\",MAX(0,F2139-1))","v":0},{"$f":"IF(G2139=\"n/a\",\"n/a\",MAX(0,G2139-1))","v":0},{"$f":"IF(H2139=\"n/a\",\"n/a\",MAX(0,H2139-1))","v":0},{"$f":"IF(I2139=\"n/a\",\"n/a\",MAX(0,I2139-1))","v":0},{"$f":"IF(J2139=\"n/a\",\"n/a\",MAX(0,J2139-1))","v":0},{"$f":"IF(K2139=\"n/a\",\"n/a\",MAX(0,K2139-1))","v":0},{"$f":"IF(L2139=\"n/a\",\"n/a\",MAX(0,L2139-1))","v":0},{"$f":"IF(M2139=\"n/a\",\"n/a\",MAX(0,M2139-1))","v":0},{"$f":"IF(N2139=\"n/a\",\"n/a\",MAX(0,N2139-1))","v":0},{"$f":"IF(O2139=\"n/a\",\"n/a\",MAX(0,O2139-1))","v":0},{"$f":"IF(P2139=\"n/a\",\"n/a\",MAX(0,P2139-1))","v":0},{"$f":"IF(Q2139=\"n/a\",\"n/a\",MAX(0,Q2139-1))","v":0},{"$f":"IF(R2139=\"n/a\",\"n/a\",MAX(0,R2139-1))","v":0},{"$f":"IF(S2139=\"n/a\",\"n/a\",MAX(0,S2139-1))","v":0},{"$f":"IF(T2139=\"n/a\",\"n/a\",MAX(0,T2139-1))","v":0},{"$f":"IF(U2139=\"n/a\",\"n/a\",MAX(0,U2139-1))","v":0},{"$f":"IF(V2139=\"n/a\",\"n/a\",MAX(0,V2139-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2117)","v":"RL Capex 2012-13"},null,{"$f":"D2115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2115","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2115","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2115","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2115","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2115","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2115","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2115","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2115","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2115","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2115","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2115","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2115","v":0},{"$f":"IF(V2158=\"n/a\",\"n/a\",MAX(0,V2158-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2115","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2139:C2160,0)),IF(SUM(C2116:C2137)=0,0,IF((SUMPRODUCT(C2116:C2137,C2139:C2160)/SUM(C2116:C2137))<0,1,(SUMPRODUCT(C2116:C2137,C2139:C2160)/SUM(C2116:C2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2139:D2160,0)),IF(SUM(D2116:D2137)=0,0,IF((SUMPRODUCT(D2116:D2137,D2139:D2160)/SUM(D2116:D2137))<0,1,(SUMPRODUCT(D2116:D2137,D2139:D2160)/SUM(D2116:D2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2139:E2160,0)),IF(SUM(E2116:E2137)=0,0,IF((SUMPRODUCT(E2116:E2137,E2139:E2160)/SUM(E2116:E2137))<0,1,(SUMPRODUCT(E2116:E2137,E2139:E2160)/SUM(E2116:E2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2139:F2160,0)),IF(SUM(F2116:F2137)=0,0,IF((SUMPRODUCT(F2116:F2137,F2139:F2160)/SUM(F2116:F2137))<0,1,(SUMPRODUCT(F2116:F2137,F2139:F2160)/SUM(F2116:F2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2139:G2160,0)),IF(SUM(G2116:G2137)=0,0,IF((SUMPRODUCT(G2116:G2137,G2139:G2160)/SUM(G2116:G2137))<0,1,(SUMPRODUCT(G2116:G2137,G2139:G2160)/SUM(G2116:G2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2139:H2160,0)),IF(SUM(H2116:H2137)=0,0,IF((SUMPRODUCT(H2116:H2137,H2139:H2160)/SUM(H2116:H2137))<0,1,(SUMPRODUCT(H2116:H2137,H2139:H2160)/SUM(H2116:H2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2139:I2160,0)),IF(SUM(I2116:I2137)=0,0,IF((SUMPRODUCT(I2116:I2137,I2139:I2160)/SUM(I2116:I2137))<0,1,(SUMPRODUCT(I2116:I2137,I2139:I2160)/SUM(I2116:I2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2139:J2160,0)),IF(SUM(J2116:J2137)=0,0,IF((SUMPRODUCT(J2116:J2137,J2139:J2160)/SUM(J2116:J2137))<0,1,(SUMPRODUCT(J2116:J2137,J2139:J2160)/SUM(J2116:J2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2139:K2160,0)),IF(SUM(K2116:K2137)=0,0,IF((SUMPRODUCT(K2116:K2137,K2139:K2160)/SUM(K2116:K2137))<0,1,(SUMPRODUCT(K2116:K2137,K2139:K2160)/SUM(K2116:K2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2139:L2160,0)),IF(SUM(L2116:L2137)=0,0,IF((SUMPRODUCT(L2116:L2137,L2139:L2160)/SUM(L2116:L2137))<0,1,(SUMPRODUCT(L2116:L2137,L2139:L2160)/SUM(L2116:L2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2139:M2160,0)),IF(SUM(M2116:M2137)=0,0,IF((SUMPRODUCT(M2116:M2137,M2139:M2160)/SUM(M2116:M2137))<0,1,(SUMPRODUCT(M2116:M2137,M2139:M2160)/SUM(M2116:M2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2139:N2160,0)),IF(SUM(N2116:N2137)=0,0,IF((SUMPRODUCT(N2116:N2137,N2139:N2160)/SUM(N2116:N2137))<0,1,(SUMPRODUCT(N2116:N2137,N2139:N2160)/SUM(N2116:N2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2139:O2160,0)),IF(SUM(O2116:O2137)=0,0,IF((SUMPRODUCT(O2116:O2137,O2139:O2160)/SUM(O2116:O2137))<0,1,(SUMPRODUCT(O2116:O2137,O2139:O2160)/SUM(O2116:O2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2139:P2160,0)),IF(SUM(P2116:P2137)=0,0,IF((SUMPRODUCT(P2116:P2137,P2139:P2160)/SUM(P2116:P2137))<0,1,(SUMPRODUCT(P2116:P2137,P2139:P2160)/SUM(P2116:P2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2139:Q2160,0)),IF(SUM(Q2116:Q2137)=0,0,IF((SUMPRODUCT(Q2116:Q2137,Q2139:Q2160)/SUM(Q2116:Q2137))<0,1,(SUMPRODUCT(Q2116:Q2137,Q2139:Q2160)/SUM(Q2116:Q2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2139:R2160,0)),IF(SUM(R2116:R2137)=0,0,IF((SUMPRODUCT(R2116:R2137,R2139:R2160)/SUM(R2116:R2137))<0,1,(SUMPRODUCT(R2116:R2137,R2139:R2160)/SUM(R2116:R2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2139:S2160,0)),IF(SUM(S2116:S2137)=0,0,IF((SUMPRODUCT(S2116:S2137,S2139:S2160)/SUM(S2116:S2137))<0,1,(SUMPRODUCT(S2116:S2137,S2139:S2160)/SUM(S2116:S2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2139:T2160,0)),IF(SUM(T2116:T2137)=0,0,IF((SUMPRODUCT(T2116:T2137,T2139:T2160)/SUM(T2116:T2137))<0,1,(SUMPRODUCT(T2116:T2137,T2139:T2160)/SUM(T2116:T2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2139:U2160,0)),IF(SUM(U2116:U2137)=0,0,IF((SUMPRODUCT(U2116:U2137,U2139:U2160)/SUM(U2116:U2137))<0,1,(SUMPRODUCT(U2116:U2137,U2139:U2160)/SUM(U2116:U2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2139:V2160,0)),IF(SUM(V2116:V2137)=0,0,IF((SUMPRODUCT(V2116:V2137,V2139:V2160)/SUM(V2116:V2137))<0,1,(SUMPRODUCT(V2116:V2137,V2139:V2160)/SUM(V2116:V2137)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2139:W2160,0)),IF(SUM(W2116:W2137)=0,0,IF((SUMPRODUCT(W2116:W2137,W2139:W2160)/SUM(W2116:W2137))<0,1,(SUMPRODUCT(W2116:W2137,W2139:W2160)/SUM(W2116:W2137)))),\"n/a\")","v":0}]
[]
["Asset Class 44",{"$f":"VLOOKUP($A2163,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2163,1,12,\"\"))","v":44},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2164,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2164,0)-OFFSET('RFM input'!H$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2164,0)-OFFSET('RFM input'!I$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2164,0)-OFFSET('RFM input'!J$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2164,0)-OFFSET('RFM input'!K$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2164,0)-OFFSET('RFM input'!L$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2164,0)-OFFSET('RFM input'!M$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2164,0)-OFFSET('RFM input'!N$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2164,0)-OFFSET('RFM input'!O$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2164,0)-OFFSET('RFM input'!P$276,$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2164,0)-OFFSET('RFM input'!Q$276,$A2164,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2164,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2164/C$10","v":0},{"$f":"IFERROR(MAX(0,C2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2166-(OFFSET($C2166,0,$A2166)/(OFFSET($C2165,0,$A2166)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2167)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D2164*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,D2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,D2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,E2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,E2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,F2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,F2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,G2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,G2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,H2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,H2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,I2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,I2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,J2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,J2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,K2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,K2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,L2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,L2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,M2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,M2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,N2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,N2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,O2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,O2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,P2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,P2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,Q2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,Q2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,R2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,R2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,S2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,S2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,T2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,T2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,U2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,U2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2167,0,$A2167))<0,\nMIN(0,V2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167)))),\nMAX(0,V2167-(OFFSET($C2167,0,$A2167)/(OFFSET($C2165,-$A2166,$A2167))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E2164*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2168,0,$A2168))<0,\nMIN(0,E2168-(OFFSET($C2168,0,$A2168)/(OFFSET($C2166,-$A2167,$A2168)))),\nMAX(0,E2168-(OFFSET($C2168,0,$A2168)/(OFFSET($C2166,-$A2167,$A2168))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F2164*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G2164*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H2164*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I2164*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J2164*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K2164*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L2164*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2164*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2164*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2164*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2164*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2164*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2164*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2164*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2164*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2164*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2164*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2185,0,$A2185))<0,\nMIN(0,V2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2183,-$A2184,$A2185)))),\nMAX(0,V2185-(OFFSET($C2185,0,$A2185)/(OFFSET($C2183,-$A2184,$A2185))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2164*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2165","v":0},{"$f":"IF(C2189=\"n/a\",\"n/a\",MAX(0,C2189-1))","v":0},{"$f":"IF(D2189=\"n/a\",\"n/a\",MAX(0,D2189-1))","v":0},{"$f":"IF(E2189=\"n/a\",\"n/a\",MAX(0,E2189-1))","v":0},{"$f":"IF(F2189=\"n/a\",\"n/a\",MAX(0,F2189-1))","v":0},{"$f":"IF(G2189=\"n/a\",\"n/a\",MAX(0,G2189-1))","v":0},{"$f":"IF(H2189=\"n/a\",\"n/a\",MAX(0,H2189-1))","v":0},{"$f":"IF(I2189=\"n/a\",\"n/a\",MAX(0,I2189-1))","v":0},{"$f":"IF(J2189=\"n/a\",\"n/a\",MAX(0,J2189-1))","v":0},{"$f":"IF(K2189=\"n/a\",\"n/a\",MAX(0,K2189-1))","v":0},{"$f":"IF(L2189=\"n/a\",\"n/a\",MAX(0,L2189-1))","v":0},{"$f":"IF(M2189=\"n/a\",\"n/a\",MAX(0,M2189-1))","v":0},{"$f":"IF(N2189=\"n/a\",\"n/a\",MAX(0,N2189-1))","v":0},{"$f":"IF(O2189=\"n/a\",\"n/a\",MAX(0,O2189-1))","v":0},{"$f":"IF(P2189=\"n/a\",\"n/a\",MAX(0,P2189-1))","v":0},{"$f":"IF(Q2189=\"n/a\",\"n/a\",MAX(0,Q2189-1))","v":0},{"$f":"IF(R2189=\"n/a\",\"n/a\",MAX(0,R2189-1))","v":0},{"$f":"IF(S2189=\"n/a\",\"n/a\",MAX(0,S2189-1))","v":0},{"$f":"IF(T2189=\"n/a\",\"n/a\",MAX(0,T2189-1))","v":0},{"$f":"IF(U2189=\"n/a\",\"n/a\",MAX(0,U2189-1))","v":0},{"$f":"IF(V2189=\"n/a\",\"n/a\",MAX(0,V2189-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2167)","v":"RL Capex 2012-13"},null,{"$f":"D2165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2165","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2165","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2165","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2165","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2165","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2165","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2165","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2165","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2165","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2165","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2165","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2165","v":0},{"$f":"IF(V2208=\"n/a\",\"n/a\",MAX(0,V2208-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2165","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2189:C2210,0)),IF(SUM(C2166:C2187)=0,0,IF((SUMPRODUCT(C2166:C2187,C2189:C2210)/SUM(C2166:C2187))<0,1,(SUMPRODUCT(C2166:C2187,C2189:C2210)/SUM(C2166:C2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2189:D2210,0)),IF(SUM(D2166:D2187)=0,0,IF((SUMPRODUCT(D2166:D2187,D2189:D2210)/SUM(D2166:D2187))<0,1,(SUMPRODUCT(D2166:D2187,D2189:D2210)/SUM(D2166:D2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2189:E2210,0)),IF(SUM(E2166:E2187)=0,0,IF((SUMPRODUCT(E2166:E2187,E2189:E2210)/SUM(E2166:E2187))<0,1,(SUMPRODUCT(E2166:E2187,E2189:E2210)/SUM(E2166:E2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2189:F2210,0)),IF(SUM(F2166:F2187)=0,0,IF((SUMPRODUCT(F2166:F2187,F2189:F2210)/SUM(F2166:F2187))<0,1,(SUMPRODUCT(F2166:F2187,F2189:F2210)/SUM(F2166:F2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2189:G2210,0)),IF(SUM(G2166:G2187)=0,0,IF((SUMPRODUCT(G2166:G2187,G2189:G2210)/SUM(G2166:G2187))<0,1,(SUMPRODUCT(G2166:G2187,G2189:G2210)/SUM(G2166:G2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2189:H2210,0)),IF(SUM(H2166:H2187)=0,0,IF((SUMPRODUCT(H2166:H2187,H2189:H2210)/SUM(H2166:H2187))<0,1,(SUMPRODUCT(H2166:H2187,H2189:H2210)/SUM(H2166:H2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2189:I2210,0)),IF(SUM(I2166:I2187)=0,0,IF((SUMPRODUCT(I2166:I2187,I2189:I2210)/SUM(I2166:I2187))<0,1,(SUMPRODUCT(I2166:I2187,I2189:I2210)/SUM(I2166:I2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2189:J2210,0)),IF(SUM(J2166:J2187)=0,0,IF((SUMPRODUCT(J2166:J2187,J2189:J2210)/SUM(J2166:J2187))<0,1,(SUMPRODUCT(J2166:J2187,J2189:J2210)/SUM(J2166:J2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2189:K2210,0)),IF(SUM(K2166:K2187)=0,0,IF((SUMPRODUCT(K2166:K2187,K2189:K2210)/SUM(K2166:K2187))<0,1,(SUMPRODUCT(K2166:K2187,K2189:K2210)/SUM(K2166:K2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2189:L2210,0)),IF(SUM(L2166:L2187)=0,0,IF((SUMPRODUCT(L2166:L2187,L2189:L2210)/SUM(L2166:L2187))<0,1,(SUMPRODUCT(L2166:L2187,L2189:L2210)/SUM(L2166:L2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2189:M2210,0)),IF(SUM(M2166:M2187)=0,0,IF((SUMPRODUCT(M2166:M2187,M2189:M2210)/SUM(M2166:M2187))<0,1,(SUMPRODUCT(M2166:M2187,M2189:M2210)/SUM(M2166:M2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2189:N2210,0)),IF(SUM(N2166:N2187)=0,0,IF((SUMPRODUCT(N2166:N2187,N2189:N2210)/SUM(N2166:N2187))<0,1,(SUMPRODUCT(N2166:N2187,N2189:N2210)/SUM(N2166:N2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2189:O2210,0)),IF(SUM(O2166:O2187)=0,0,IF((SUMPRODUCT(O2166:O2187,O2189:O2210)/SUM(O2166:O2187))<0,1,(SUMPRODUCT(O2166:O2187,O2189:O2210)/SUM(O2166:O2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2189:P2210,0)),IF(SUM(P2166:P2187)=0,0,IF((SUMPRODUCT(P2166:P2187,P2189:P2210)/SUM(P2166:P2187))<0,1,(SUMPRODUCT(P2166:P2187,P2189:P2210)/SUM(P2166:P2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2189:Q2210,0)),IF(SUM(Q2166:Q2187)=0,0,IF((SUMPRODUCT(Q2166:Q2187,Q2189:Q2210)/SUM(Q2166:Q2187))<0,1,(SUMPRODUCT(Q2166:Q2187,Q2189:Q2210)/SUM(Q2166:Q2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2189:R2210,0)),IF(SUM(R2166:R2187)=0,0,IF((SUMPRODUCT(R2166:R2187,R2189:R2210)/SUM(R2166:R2187))<0,1,(SUMPRODUCT(R2166:R2187,R2189:R2210)/SUM(R2166:R2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2189:S2210,0)),IF(SUM(S2166:S2187)=0,0,IF((SUMPRODUCT(S2166:S2187,S2189:S2210)/SUM(S2166:S2187))<0,1,(SUMPRODUCT(S2166:S2187,S2189:S2210)/SUM(S2166:S2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2189:T2210,0)),IF(SUM(T2166:T2187)=0,0,IF((SUMPRODUCT(T2166:T2187,T2189:T2210)/SUM(T2166:T2187))<0,1,(SUMPRODUCT(T2166:T2187,T2189:T2210)/SUM(T2166:T2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2189:U2210,0)),IF(SUM(U2166:U2187)=0,0,IF((SUMPRODUCT(U2166:U2187,U2189:U2210)/SUM(U2166:U2187))<0,1,(SUMPRODUCT(U2166:U2187,U2189:U2210)/SUM(U2166:U2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2189:V2210,0)),IF(SUM(V2166:V2187)=0,0,IF((SUMPRODUCT(V2166:V2187,V2189:V2210)/SUM(V2166:V2187))<0,1,(SUMPRODUCT(V2166:V2187,V2189:V2210)/SUM(V2166:V2187)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2189:W2210,0)),IF(SUM(W2166:W2187)=0,0,IF((SUMPRODUCT(W2166:W2187,W2189:W2210)/SUM(W2166:W2187))<0,1,(SUMPRODUCT(W2166:W2187,W2189:W2210)/SUM(W2166:W2187)))),\"n/a\")","v":0}]
[]
["Asset Class 45",{"$f":"VLOOKUP($A2213,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2213,1,12,\"\"))","v":45},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2214,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2214,0)-OFFSET('RFM input'!H$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2214,0)-OFFSET('RFM input'!I$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2214,0)-OFFSET('RFM input'!J$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2214,0)-OFFSET('RFM input'!K$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2214,0)-OFFSET('RFM input'!L$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2214,0)-OFFSET('RFM input'!M$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2214,0)-OFFSET('RFM input'!N$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2214,0)-OFFSET('RFM input'!O$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2214,0)-OFFSET('RFM input'!P$276,$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2214,0)-OFFSET('RFM input'!Q$276,$A2214,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2214,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2214/C$10","v":0},{"$f":"IFERROR(MAX(0,C2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2216-(OFFSET($C2216,0,$A2216)/(OFFSET($C2215,0,$A2216)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2217)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D2214*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,D2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,D2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,E2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,E2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,F2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,F2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,G2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,G2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,H2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,H2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,I2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,I2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,J2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,J2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,K2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,K2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,L2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,L2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,M2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,M2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,N2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,N2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,O2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,O2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,P2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,P2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,Q2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,Q2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,R2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,R2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,S2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,S2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,T2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,T2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,U2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,U2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2217,0,$A2217))<0,\nMIN(0,V2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217)))),\nMAX(0,V2217-(OFFSET($C2217,0,$A2217)/(OFFSET($C2215,-$A2216,$A2217))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E2214*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2218,0,$A2218))<0,\nMIN(0,E2218-(OFFSET($C2218,0,$A2218)/(OFFSET($C2216,-$A2217,$A2218)))),\nMAX(0,E2218-(OFFSET($C2218,0,$A2218)/(OFFSET($C2216,-$A2217,$A2218))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F2214*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G2214*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H2214*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I2214*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J2214*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K2214*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L2214*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2214*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2214*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2214*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2214*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2214*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2214*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2214*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2214*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2214*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2214*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2235,0,$A2235))<0,\nMIN(0,V2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2233,-$A2234,$A2235)))),\nMAX(0,V2235-(OFFSET($C2235,0,$A2235)/(OFFSET($C2233,-$A2234,$A2235))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2214*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2215","v":0},{"$f":"IF(C2239=\"n/a\",\"n/a\",MAX(0,C2239-1))","v":0},{"$f":"IF(D2239=\"n/a\",\"n/a\",MAX(0,D2239-1))","v":0},{"$f":"IF(E2239=\"n/a\",\"n/a\",MAX(0,E2239-1))","v":0},{"$f":"IF(F2239=\"n/a\",\"n/a\",MAX(0,F2239-1))","v":0},{"$f":"IF(G2239=\"n/a\",\"n/a\",MAX(0,G2239-1))","v":0},{"$f":"IF(H2239=\"n/a\",\"n/a\",MAX(0,H2239-1))","v":0},{"$f":"IF(I2239=\"n/a\",\"n/a\",MAX(0,I2239-1))","v":0},{"$f":"IF(J2239=\"n/a\",\"n/a\",MAX(0,J2239-1))","v":0},{"$f":"IF(K2239=\"n/a\",\"n/a\",MAX(0,K2239-1))","v":0},{"$f":"IF(L2239=\"n/a\",\"n/a\",MAX(0,L2239-1))","v":0},{"$f":"IF(M2239=\"n/a\",\"n/a\",MAX(0,M2239-1))","v":0},{"$f":"IF(N2239=\"n/a\",\"n/a\",MAX(0,N2239-1))","v":0},{"$f":"IF(O2239=\"n/a\",\"n/a\",MAX(0,O2239-1))","v":0},{"$f":"IF(P2239=\"n/a\",\"n/a\",MAX(0,P2239-1))","v":0},{"$f":"IF(Q2239=\"n/a\",\"n/a\",MAX(0,Q2239-1))","v":0},{"$f":"IF(R2239=\"n/a\",\"n/a\",MAX(0,R2239-1))","v":0},{"$f":"IF(S2239=\"n/a\",\"n/a\",MAX(0,S2239-1))","v":0},{"$f":"IF(T2239=\"n/a\",\"n/a\",MAX(0,T2239-1))","v":0},{"$f":"IF(U2239=\"n/a\",\"n/a\",MAX(0,U2239-1))","v":0},{"$f":"IF(V2239=\"n/a\",\"n/a\",MAX(0,V2239-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2217)","v":"RL Capex 2012-13"},null,{"$f":"D2215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2215","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2215","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2215","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2215","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2215","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2215","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2215","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2215","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2215","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2215","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2215","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2215","v":0},{"$f":"IF(V2258=\"n/a\",\"n/a\",MAX(0,V2258-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2215","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2239:C2260,0)),IF(SUM(C2216:C2237)=0,0,IF((SUMPRODUCT(C2216:C2237,C2239:C2260)/SUM(C2216:C2237))<0,1,(SUMPRODUCT(C2216:C2237,C2239:C2260)/SUM(C2216:C2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2239:D2260,0)),IF(SUM(D2216:D2237)=0,0,IF((SUMPRODUCT(D2216:D2237,D2239:D2260)/SUM(D2216:D2237))<0,1,(SUMPRODUCT(D2216:D2237,D2239:D2260)/SUM(D2216:D2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2239:E2260,0)),IF(SUM(E2216:E2237)=0,0,IF((SUMPRODUCT(E2216:E2237,E2239:E2260)/SUM(E2216:E2237))<0,1,(SUMPRODUCT(E2216:E2237,E2239:E2260)/SUM(E2216:E2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2239:F2260,0)),IF(SUM(F2216:F2237)=0,0,IF((SUMPRODUCT(F2216:F2237,F2239:F2260)/SUM(F2216:F2237))<0,1,(SUMPRODUCT(F2216:F2237,F2239:F2260)/SUM(F2216:F2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2239:G2260,0)),IF(SUM(G2216:G2237)=0,0,IF((SUMPRODUCT(G2216:G2237,G2239:G2260)/SUM(G2216:G2237))<0,1,(SUMPRODUCT(G2216:G2237,G2239:G2260)/SUM(G2216:G2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2239:H2260,0)),IF(SUM(H2216:H2237)=0,0,IF((SUMPRODUCT(H2216:H2237,H2239:H2260)/SUM(H2216:H2237))<0,1,(SUMPRODUCT(H2216:H2237,H2239:H2260)/SUM(H2216:H2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2239:I2260,0)),IF(SUM(I2216:I2237)=0,0,IF((SUMPRODUCT(I2216:I2237,I2239:I2260)/SUM(I2216:I2237))<0,1,(SUMPRODUCT(I2216:I2237,I2239:I2260)/SUM(I2216:I2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2239:J2260,0)),IF(SUM(J2216:J2237)=0,0,IF((SUMPRODUCT(J2216:J2237,J2239:J2260)/SUM(J2216:J2237))<0,1,(SUMPRODUCT(J2216:J2237,J2239:J2260)/SUM(J2216:J2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2239:K2260,0)),IF(SUM(K2216:K2237)=0,0,IF((SUMPRODUCT(K2216:K2237,K2239:K2260)/SUM(K2216:K2237))<0,1,(SUMPRODUCT(K2216:K2237,K2239:K2260)/SUM(K2216:K2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2239:L2260,0)),IF(SUM(L2216:L2237)=0,0,IF((SUMPRODUCT(L2216:L2237,L2239:L2260)/SUM(L2216:L2237))<0,1,(SUMPRODUCT(L2216:L2237,L2239:L2260)/SUM(L2216:L2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2239:M2260,0)),IF(SUM(M2216:M2237)=0,0,IF((SUMPRODUCT(M2216:M2237,M2239:M2260)/SUM(M2216:M2237))<0,1,(SUMPRODUCT(M2216:M2237,M2239:M2260)/SUM(M2216:M2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2239:N2260,0)),IF(SUM(N2216:N2237)=0,0,IF((SUMPRODUCT(N2216:N2237,N2239:N2260)/SUM(N2216:N2237))<0,1,(SUMPRODUCT(N2216:N2237,N2239:N2260)/SUM(N2216:N2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2239:O2260,0)),IF(SUM(O2216:O2237)=0,0,IF((SUMPRODUCT(O2216:O2237,O2239:O2260)/SUM(O2216:O2237))<0,1,(SUMPRODUCT(O2216:O2237,O2239:O2260)/SUM(O2216:O2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2239:P2260,0)),IF(SUM(P2216:P2237)=0,0,IF((SUMPRODUCT(P2216:P2237,P2239:P2260)/SUM(P2216:P2237))<0,1,(SUMPRODUCT(P2216:P2237,P2239:P2260)/SUM(P2216:P2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2239:Q2260,0)),IF(SUM(Q2216:Q2237)=0,0,IF((SUMPRODUCT(Q2216:Q2237,Q2239:Q2260)/SUM(Q2216:Q2237))<0,1,(SUMPRODUCT(Q2216:Q2237,Q2239:Q2260)/SUM(Q2216:Q2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2239:R2260,0)),IF(SUM(R2216:R2237)=0,0,IF((SUMPRODUCT(R2216:R2237,R2239:R2260)/SUM(R2216:R2237))<0,1,(SUMPRODUCT(R2216:R2237,R2239:R2260)/SUM(R2216:R2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2239:S2260,0)),IF(SUM(S2216:S2237)=0,0,IF((SUMPRODUCT(S2216:S2237,S2239:S2260)/SUM(S2216:S2237))<0,1,(SUMPRODUCT(S2216:S2237,S2239:S2260)/SUM(S2216:S2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2239:T2260,0)),IF(SUM(T2216:T2237)=0,0,IF((SUMPRODUCT(T2216:T2237,T2239:T2260)/SUM(T2216:T2237))<0,1,(SUMPRODUCT(T2216:T2237,T2239:T2260)/SUM(T2216:T2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2239:U2260,0)),IF(SUM(U2216:U2237)=0,0,IF((SUMPRODUCT(U2216:U2237,U2239:U2260)/SUM(U2216:U2237))<0,1,(SUMPRODUCT(U2216:U2237,U2239:U2260)/SUM(U2216:U2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2239:V2260,0)),IF(SUM(V2216:V2237)=0,0,IF((SUMPRODUCT(V2216:V2237,V2239:V2260)/SUM(V2216:V2237))<0,1,(SUMPRODUCT(V2216:V2237,V2239:V2260)/SUM(V2216:V2237)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2239:W2260,0)),IF(SUM(W2216:W2237)=0,0,IF((SUMPRODUCT(W2216:W2237,W2239:W2260)/SUM(W2216:W2237))<0,1,(SUMPRODUCT(W2216:W2237,W2239:W2260)/SUM(W2216:W2237)))),\"n/a\")","v":0}]
[]
["Asset Class 46",{"$f":"VLOOKUP($A2263,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2263,1,12,\"\"))","v":46},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2264,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2264,0)-OFFSET('RFM input'!H$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2264,0)-OFFSET('RFM input'!I$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2264,0)-OFFSET('RFM input'!J$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2264,0)-OFFSET('RFM input'!K$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2264,0)-OFFSET('RFM input'!L$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2264,0)-OFFSET('RFM input'!M$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2264,0)-OFFSET('RFM input'!N$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2264,0)-OFFSET('RFM input'!O$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2264,0)-OFFSET('RFM input'!P$276,$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2264,0)-OFFSET('RFM input'!Q$276,$A2264,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2264,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2264/C$10","v":0},{"$f":"IFERROR(MAX(0,C2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2266-(OFFSET($C2266,0,$A2266)/(OFFSET($C2265,0,$A2266)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2267)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D2264*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,D2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,D2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,E2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,E2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,F2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,F2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,G2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,G2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,H2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,H2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,I2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,I2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,J2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,J2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,K2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,K2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,L2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,L2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,M2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,M2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,N2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,N2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,O2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,O2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,P2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,P2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,Q2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,Q2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,R2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,R2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,S2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,S2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,T2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,T2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,U2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,U2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2267,0,$A2267))<0,\nMIN(0,V2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267)))),\nMAX(0,V2267-(OFFSET($C2267,0,$A2267)/(OFFSET($C2265,-$A2266,$A2267))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E2264*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2268,0,$A2268))<0,\nMIN(0,E2268-(OFFSET($C2268,0,$A2268)/(OFFSET($C2266,-$A2267,$A2268)))),\nMAX(0,E2268-(OFFSET($C2268,0,$A2268)/(OFFSET($C2266,-$A2267,$A2268))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F2264*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G2264*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H2264*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I2264*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J2264*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K2264*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L2264*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2264*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2264*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2264*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2264*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2264*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2264*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2264*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2264*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2264*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2264*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2285,0,$A2285))<0,\nMIN(0,V2285-(OFFSET($C2285,0,$A2285)/(OFFSET($C2283,-$A2284,$A2285)))),\nMAX(0,V2285-(OFFSET($C2285,0,$A2285)/(OFFSET($C2283,-$A2284,$A2285))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2264*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2265","v":0},{"$f":"IF(C2289=\"n/a\",\"n/a\",MAX(0,C2289-1))","v":0},{"$f":"IF(D2289=\"n/a\",\"n/a\",MAX(0,D2289-1))","v":0},{"$f":"IF(E2289=\"n/a\",\"n/a\",MAX(0,E2289-1))","v":0},{"$f":"IF(F2289=\"n/a\",\"n/a\",MAX(0,F2289-1))","v":0},{"$f":"IF(G2289=\"n/a\",\"n/a\",MAX(0,G2289-1))","v":0},{"$f":"IF(H2289=\"n/a\",\"n/a\",MAX(0,H2289-1))","v":0},{"$f":"IF(I2289=\"n/a\",\"n/a\",MAX(0,I2289-1))","v":0},{"$f":"IF(J2289=\"n/a\",\"n/a\",MAX(0,J2289-1))","v":0},{"$f":"IF(K2289=\"n/a\",\"n/a\",MAX(0,K2289-1))","v":0},{"$f":"IF(L2289=\"n/a\",\"n/a\",MAX(0,L2289-1))","v":0},{"$f":"IF(M2289=\"n/a\",\"n/a\",MAX(0,M2289-1))","v":0},{"$f":"IF(N2289=\"n/a\",\"n/a\",MAX(0,N2289-1))","v":0},{"$f":"IF(O2289=\"n/a\",\"n/a\",MAX(0,O2289-1))","v":0},{"$f":"IF(P2289=\"n/a\",\"n/a\",MAX(0,P2289-1))","v":0},{"$f":"IF(Q2289=\"n/a\",\"n/a\",MAX(0,Q2289-1))","v":0},{"$f":"IF(R2289=\"n/a\",\"n/a\",MAX(0,R2289-1))","v":0},{"$f":"IF(S2289=\"n/a\",\"n/a\",MAX(0,S2289-1))","v":0},{"$f":"IF(T2289=\"n/a\",\"n/a\",MAX(0,T2289-1))","v":0},{"$f":"IF(U2289=\"n/a\",\"n/a\",MAX(0,U2289-1))","v":0},{"$f":"IF(V2289=\"n/a\",\"n/a\",MAX(0,V2289-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2267)","v":"RL Capex 2012-13"},null,{"$f":"D2265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2265","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2265","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2265","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2265","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2265","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2265","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2265","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2265","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2265","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2265","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2265","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2265","v":0},{"$f":"IF(V2308=\"n/a\",\"n/a\",MAX(0,V2308-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2265","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2289:C2310,0)),IF(SUM(C2266:C2287)=0,0,IF((SUMPRODUCT(C2266:C2287,C2289:C2310)/SUM(C2266:C2287))<0,1,(SUMPRODUCT(C2266:C2287,C2289:C2310)/SUM(C2266:C2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2289:D2310,0)),IF(SUM(D2266:D2287)=0,0,IF((SUMPRODUCT(D2266:D2287,D2289:D2310)/SUM(D2266:D2287))<0,1,(SUMPRODUCT(D2266:D2287,D2289:D2310)/SUM(D2266:D2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2289:E2310,0)),IF(SUM(E2266:E2287)=0,0,IF((SUMPRODUCT(E2266:E2287,E2289:E2310)/SUM(E2266:E2287))<0,1,(SUMPRODUCT(E2266:E2287,E2289:E2310)/SUM(E2266:E2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2289:F2310,0)),IF(SUM(F2266:F2287)=0,0,IF((SUMPRODUCT(F2266:F2287,F2289:F2310)/SUM(F2266:F2287))<0,1,(SUMPRODUCT(F2266:F2287,F2289:F2310)/SUM(F2266:F2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2289:G2310,0)),IF(SUM(G2266:G2287)=0,0,IF((SUMPRODUCT(G2266:G2287,G2289:G2310)/SUM(G2266:G2287))<0,1,(SUMPRODUCT(G2266:G2287,G2289:G2310)/SUM(G2266:G2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2289:H2310,0)),IF(SUM(H2266:H2287)=0,0,IF((SUMPRODUCT(H2266:H2287,H2289:H2310)/SUM(H2266:H2287))<0,1,(SUMPRODUCT(H2266:H2287,H2289:H2310)/SUM(H2266:H2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2289:I2310,0)),IF(SUM(I2266:I2287)=0,0,IF((SUMPRODUCT(I2266:I2287,I2289:I2310)/SUM(I2266:I2287))<0,1,(SUMPRODUCT(I2266:I2287,I2289:I2310)/SUM(I2266:I2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2289:J2310,0)),IF(SUM(J2266:J2287)=0,0,IF((SUMPRODUCT(J2266:J2287,J2289:J2310)/SUM(J2266:J2287))<0,1,(SUMPRODUCT(J2266:J2287,J2289:J2310)/SUM(J2266:J2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2289:K2310,0)),IF(SUM(K2266:K2287)=0,0,IF((SUMPRODUCT(K2266:K2287,K2289:K2310)/SUM(K2266:K2287))<0,1,(SUMPRODUCT(K2266:K2287,K2289:K2310)/SUM(K2266:K2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2289:L2310,0)),IF(SUM(L2266:L2287)=0,0,IF((SUMPRODUCT(L2266:L2287,L2289:L2310)/SUM(L2266:L2287))<0,1,(SUMPRODUCT(L2266:L2287,L2289:L2310)/SUM(L2266:L2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2289:M2310,0)),IF(SUM(M2266:M2287)=0,0,IF((SUMPRODUCT(M2266:M2287,M2289:M2310)/SUM(M2266:M2287))<0,1,(SUMPRODUCT(M2266:M2287,M2289:M2310)/SUM(M2266:M2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2289:N2310,0)),IF(SUM(N2266:N2287)=0,0,IF((SUMPRODUCT(N2266:N2287,N2289:N2310)/SUM(N2266:N2287))<0,1,(SUMPRODUCT(N2266:N2287,N2289:N2310)/SUM(N2266:N2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2289:O2310,0)),IF(SUM(O2266:O2287)=0,0,IF((SUMPRODUCT(O2266:O2287,O2289:O2310)/SUM(O2266:O2287))<0,1,(SUMPRODUCT(O2266:O2287,O2289:O2310)/SUM(O2266:O2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2289:P2310,0)),IF(SUM(P2266:P2287)=0,0,IF((SUMPRODUCT(P2266:P2287,P2289:P2310)/SUM(P2266:P2287))<0,1,(SUMPRODUCT(P2266:P2287,P2289:P2310)/SUM(P2266:P2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2289:Q2310,0)),IF(SUM(Q2266:Q2287)=0,0,IF((SUMPRODUCT(Q2266:Q2287,Q2289:Q2310)/SUM(Q2266:Q2287))<0,1,(SUMPRODUCT(Q2266:Q2287,Q2289:Q2310)/SUM(Q2266:Q2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2289:R2310,0)),IF(SUM(R2266:R2287)=0,0,IF((SUMPRODUCT(R2266:R2287,R2289:R2310)/SUM(R2266:R2287))<0,1,(SUMPRODUCT(R2266:R2287,R2289:R2310)/SUM(R2266:R2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2289:S2310,0)),IF(SUM(S2266:S2287)=0,0,IF((SUMPRODUCT(S2266:S2287,S2289:S2310)/SUM(S2266:S2287))<0,1,(SUMPRODUCT(S2266:S2287,S2289:S2310)/SUM(S2266:S2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2289:T2310,0)),IF(SUM(T2266:T2287)=0,0,IF((SUMPRODUCT(T2266:T2287,T2289:T2310)/SUM(T2266:T2287))<0,1,(SUMPRODUCT(T2266:T2287,T2289:T2310)/SUM(T2266:T2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2289:U2310,0)),IF(SUM(U2266:U2287)=0,0,IF((SUMPRODUCT(U2266:U2287,U2289:U2310)/SUM(U2266:U2287))<0,1,(SUMPRODUCT(U2266:U2287,U2289:U2310)/SUM(U2266:U2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2289:V2310,0)),IF(SUM(V2266:V2287)=0,0,IF((SUMPRODUCT(V2266:V2287,V2289:V2310)/SUM(V2266:V2287))<0,1,(SUMPRODUCT(V2266:V2287,V2289:V2310)/SUM(V2266:V2287)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2289:W2310,0)),IF(SUM(W2266:W2287)=0,0,IF((SUMPRODUCT(W2266:W2287,W2289:W2310)/SUM(W2266:W2287))<0,1,(SUMPRODUCT(W2266:W2287,W2289:W2310)/SUM(W2266:W2287)))),\"n/a\")","v":0}]
[]
["Asset Class 47",{"$f":"VLOOKUP($A2313,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2313,1,12,\"\"))","v":47},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2314,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2314,0)-OFFSET('RFM input'!H$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2314,0)-OFFSET('RFM input'!I$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2314,0)-OFFSET('RFM input'!J$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2314,0)-OFFSET('RFM input'!K$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2314,0)-OFFSET('RFM input'!L$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2314,0)-OFFSET('RFM input'!M$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2314,0)-OFFSET('RFM input'!N$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2314,0)-OFFSET('RFM input'!O$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2314,0)-OFFSET('RFM input'!P$276,$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2314,0)-OFFSET('RFM input'!Q$276,$A2314,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2314,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2314/C$10","v":0},{"$f":"IFERROR(MAX(0,C2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2316-(OFFSET($C2316,0,$A2316)/(OFFSET($C2315,0,$A2316)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2317)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D2314*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,D2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,D2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,E2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,E2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,F2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,F2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,G2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,G2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,H2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,H2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,I2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,I2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,J2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,J2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,K2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,K2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,L2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,L2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,M2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,M2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,N2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,N2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,O2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,O2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,P2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,P2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,Q2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,Q2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,R2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,R2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,S2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,S2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,T2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,T2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,U2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,U2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2317,0,$A2317))<0,\nMIN(0,V2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317)))),\nMAX(0,V2317-(OFFSET($C2317,0,$A2317)/(OFFSET($C2315,-$A2316,$A2317))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E2314*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2318,0,$A2318))<0,\nMIN(0,E2318-(OFFSET($C2318,0,$A2318)/(OFFSET($C2316,-$A2317,$A2318)))),\nMAX(0,E2318-(OFFSET($C2318,0,$A2318)/(OFFSET($C2316,-$A2317,$A2318))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F2314*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G2314*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H2314*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I2314*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J2314*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K2314*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L2314*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2314*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2314*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2314*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2314*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2314*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2314*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2314*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2314*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2314*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2314*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2335,0,$A2335))<0,\nMIN(0,V2335-(OFFSET($C2335,0,$A2335)/(OFFSET($C2333,-$A2334,$A2335)))),\nMAX(0,V2335-(OFFSET($C2335,0,$A2335)/(OFFSET($C2333,-$A2334,$A2335))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2314*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2315","v":0},{"$f":"IF(C2339=\"n/a\",\"n/a\",MAX(0,C2339-1))","v":0},{"$f":"IF(D2339=\"n/a\",\"n/a\",MAX(0,D2339-1))","v":0},{"$f":"IF(E2339=\"n/a\",\"n/a\",MAX(0,E2339-1))","v":0},{"$f":"IF(F2339=\"n/a\",\"n/a\",MAX(0,F2339-1))","v":0},{"$f":"IF(G2339=\"n/a\",\"n/a\",MAX(0,G2339-1))","v":0},{"$f":"IF(H2339=\"n/a\",\"n/a\",MAX(0,H2339-1))","v":0},{"$f":"IF(I2339=\"n/a\",\"n/a\",MAX(0,I2339-1))","v":0},{"$f":"IF(J2339=\"n/a\",\"n/a\",MAX(0,J2339-1))","v":0},{"$f":"IF(K2339=\"n/a\",\"n/a\",MAX(0,K2339-1))","v":0},{"$f":"IF(L2339=\"n/a\",\"n/a\",MAX(0,L2339-1))","v":0},{"$f":"IF(M2339=\"n/a\",\"n/a\",MAX(0,M2339-1))","v":0},{"$f":"IF(N2339=\"n/a\",\"n/a\",MAX(0,N2339-1))","v":0},{"$f":"IF(O2339=\"n/a\",\"n/a\",MAX(0,O2339-1))","v":0},{"$f":"IF(P2339=\"n/a\",\"n/a\",MAX(0,P2339-1))","v":0},{"$f":"IF(Q2339=\"n/a\",\"n/a\",MAX(0,Q2339-1))","v":0},{"$f":"IF(R2339=\"n/a\",\"n/a\",MAX(0,R2339-1))","v":0},{"$f":"IF(S2339=\"n/a\",\"n/a\",MAX(0,S2339-1))","v":0},{"$f":"IF(T2339=\"n/a\",\"n/a\",MAX(0,T2339-1))","v":0},{"$f":"IF(U2339=\"n/a\",\"n/a\",MAX(0,U2339-1))","v":0},{"$f":"IF(V2339=\"n/a\",\"n/a\",MAX(0,V2339-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2317)","v":"RL Capex 2012-13"},null,{"$f":"D2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2315","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2315","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2315","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2315","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2315","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2315","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2315","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2315","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2315","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2315","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2315","v":0},{"$f":"IF(V2358=\"n/a\",\"n/a\",MAX(0,V2358-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2315","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2339:C2360,0)),IF(SUM(C2316:C2337)=0,0,IF((SUMPRODUCT(C2316:C2337,C2339:C2360)/SUM(C2316:C2337))<0,1,(SUMPRODUCT(C2316:C2337,C2339:C2360)/SUM(C2316:C2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2339:D2360,0)),IF(SUM(D2316:D2337)=0,0,IF((SUMPRODUCT(D2316:D2337,D2339:D2360)/SUM(D2316:D2337))<0,1,(SUMPRODUCT(D2316:D2337,D2339:D2360)/SUM(D2316:D2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2339:E2360,0)),IF(SUM(E2316:E2337)=0,0,IF((SUMPRODUCT(E2316:E2337,E2339:E2360)/SUM(E2316:E2337))<0,1,(SUMPRODUCT(E2316:E2337,E2339:E2360)/SUM(E2316:E2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2339:F2360,0)),IF(SUM(F2316:F2337)=0,0,IF((SUMPRODUCT(F2316:F2337,F2339:F2360)/SUM(F2316:F2337))<0,1,(SUMPRODUCT(F2316:F2337,F2339:F2360)/SUM(F2316:F2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2339:G2360,0)),IF(SUM(G2316:G2337)=0,0,IF((SUMPRODUCT(G2316:G2337,G2339:G2360)/SUM(G2316:G2337))<0,1,(SUMPRODUCT(G2316:G2337,G2339:G2360)/SUM(G2316:G2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2339:H2360,0)),IF(SUM(H2316:H2337)=0,0,IF((SUMPRODUCT(H2316:H2337,H2339:H2360)/SUM(H2316:H2337))<0,1,(SUMPRODUCT(H2316:H2337,H2339:H2360)/SUM(H2316:H2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2339:I2360,0)),IF(SUM(I2316:I2337)=0,0,IF((SUMPRODUCT(I2316:I2337,I2339:I2360)/SUM(I2316:I2337))<0,1,(SUMPRODUCT(I2316:I2337,I2339:I2360)/SUM(I2316:I2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2339:J2360,0)),IF(SUM(J2316:J2337)=0,0,IF((SUMPRODUCT(J2316:J2337,J2339:J2360)/SUM(J2316:J2337))<0,1,(SUMPRODUCT(J2316:J2337,J2339:J2360)/SUM(J2316:J2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2339:K2360,0)),IF(SUM(K2316:K2337)=0,0,IF((SUMPRODUCT(K2316:K2337,K2339:K2360)/SUM(K2316:K2337))<0,1,(SUMPRODUCT(K2316:K2337,K2339:K2360)/SUM(K2316:K2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2339:L2360,0)),IF(SUM(L2316:L2337)=0,0,IF((SUMPRODUCT(L2316:L2337,L2339:L2360)/SUM(L2316:L2337))<0,1,(SUMPRODUCT(L2316:L2337,L2339:L2360)/SUM(L2316:L2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2339:M2360,0)),IF(SUM(M2316:M2337)=0,0,IF((SUMPRODUCT(M2316:M2337,M2339:M2360)/SUM(M2316:M2337))<0,1,(SUMPRODUCT(M2316:M2337,M2339:M2360)/SUM(M2316:M2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2339:N2360,0)),IF(SUM(N2316:N2337)=0,0,IF((SUMPRODUCT(N2316:N2337,N2339:N2360)/SUM(N2316:N2337))<0,1,(SUMPRODUCT(N2316:N2337,N2339:N2360)/SUM(N2316:N2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2339:O2360,0)),IF(SUM(O2316:O2337)=0,0,IF((SUMPRODUCT(O2316:O2337,O2339:O2360)/SUM(O2316:O2337))<0,1,(SUMPRODUCT(O2316:O2337,O2339:O2360)/SUM(O2316:O2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2339:P2360,0)),IF(SUM(P2316:P2337)=0,0,IF((SUMPRODUCT(P2316:P2337,P2339:P2360)/SUM(P2316:P2337))<0,1,(SUMPRODUCT(P2316:P2337,P2339:P2360)/SUM(P2316:P2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2339:Q2360,0)),IF(SUM(Q2316:Q2337)=0,0,IF((SUMPRODUCT(Q2316:Q2337,Q2339:Q2360)/SUM(Q2316:Q2337))<0,1,(SUMPRODUCT(Q2316:Q2337,Q2339:Q2360)/SUM(Q2316:Q2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2339:R2360,0)),IF(SUM(R2316:R2337)=0,0,IF((SUMPRODUCT(R2316:R2337,R2339:R2360)/SUM(R2316:R2337))<0,1,(SUMPRODUCT(R2316:R2337,R2339:R2360)/SUM(R2316:R2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2339:S2360,0)),IF(SUM(S2316:S2337)=0,0,IF((SUMPRODUCT(S2316:S2337,S2339:S2360)/SUM(S2316:S2337))<0,1,(SUMPRODUCT(S2316:S2337,S2339:S2360)/SUM(S2316:S2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2339:T2360,0)),IF(SUM(T2316:T2337)=0,0,IF((SUMPRODUCT(T2316:T2337,T2339:T2360)/SUM(T2316:T2337))<0,1,(SUMPRODUCT(T2316:T2337,T2339:T2360)/SUM(T2316:T2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2339:U2360,0)),IF(SUM(U2316:U2337)=0,0,IF((SUMPRODUCT(U2316:U2337,U2339:U2360)/SUM(U2316:U2337))<0,1,(SUMPRODUCT(U2316:U2337,U2339:U2360)/SUM(U2316:U2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2339:V2360,0)),IF(SUM(V2316:V2337)=0,0,IF((SUMPRODUCT(V2316:V2337,V2339:V2360)/SUM(V2316:V2337))<0,1,(SUMPRODUCT(V2316:V2337,V2339:V2360)/SUM(V2316:V2337)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2339:W2360,0)),IF(SUM(W2316:W2337)=0,0,IF((SUMPRODUCT(W2316:W2337,W2339:W2360)/SUM(W2316:W2337))<0,1,(SUMPRODUCT(W2316:W2337,W2339:W2360)/SUM(W2316:W2337)))),\"n/a\")","v":0}]
[]
["Asset Class 48",{"$f":"VLOOKUP($A2363,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2363,1,12,\"\"))","v":48},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2364,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2364,0)-OFFSET('RFM input'!H$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2364,0)-OFFSET('RFM input'!I$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2364,0)-OFFSET('RFM input'!J$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2364,0)-OFFSET('RFM input'!K$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2364,0)-OFFSET('RFM input'!L$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2364,0)-OFFSET('RFM input'!M$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2364,0)-OFFSET('RFM input'!N$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2364,0)-OFFSET('RFM input'!O$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2364,0)-OFFSET('RFM input'!P$276,$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2364,0)-OFFSET('RFM input'!Q$276,$A2364,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2364,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2364/C$10","v":0},{"$f":"IFERROR(MAX(0,C2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2366-(OFFSET($C2366,0,$A2366)/(OFFSET($C2365,0,$A2366)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2367)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D2364*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,D2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,D2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,E2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,E2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,F2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,F2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,G2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,G2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,H2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,H2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,I2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,I2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,J2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,J2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,K2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,K2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,L2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,L2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,M2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,M2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,N2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,N2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,O2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,O2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,P2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,P2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,Q2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,Q2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,R2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,R2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,S2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,S2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,T2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,T2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,U2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,U2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2367,0,$A2367))<0,\nMIN(0,V2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367)))),\nMAX(0,V2367-(OFFSET($C2367,0,$A2367)/(OFFSET($C2365,-$A2366,$A2367))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E2364*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2368,0,$A2368))<0,\nMIN(0,E2368-(OFFSET($C2368,0,$A2368)/(OFFSET($C2366,-$A2367,$A2368)))),\nMAX(0,E2368-(OFFSET($C2368,0,$A2368)/(OFFSET($C2366,-$A2367,$A2368))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F2364*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G2364*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H2364*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I2364*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J2364*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K2364*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L2364*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2364*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2364*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2364*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2364*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2364*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2364*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2364*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2364*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2364*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2364*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2385,0,$A2385))<0,\nMIN(0,V2385-(OFFSET($C2385,0,$A2385)/(OFFSET($C2383,-$A2384,$A2385)))),\nMAX(0,V2385-(OFFSET($C2385,0,$A2385)/(OFFSET($C2383,-$A2384,$A2385))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2364*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2365","v":0},{"$f":"IF(C2389=\"n/a\",\"n/a\",MAX(0,C2389-1))","v":0},{"$f":"IF(D2389=\"n/a\",\"n/a\",MAX(0,D2389-1))","v":0},{"$f":"IF(E2389=\"n/a\",\"n/a\",MAX(0,E2389-1))","v":0},{"$f":"IF(F2389=\"n/a\",\"n/a\",MAX(0,F2389-1))","v":0},{"$f":"IF(G2389=\"n/a\",\"n/a\",MAX(0,G2389-1))","v":0},{"$f":"IF(H2389=\"n/a\",\"n/a\",MAX(0,H2389-1))","v":0},{"$f":"IF(I2389=\"n/a\",\"n/a\",MAX(0,I2389-1))","v":0},{"$f":"IF(J2389=\"n/a\",\"n/a\",MAX(0,J2389-1))","v":0},{"$f":"IF(K2389=\"n/a\",\"n/a\",MAX(0,K2389-1))","v":0},{"$f":"IF(L2389=\"n/a\",\"n/a\",MAX(0,L2389-1))","v":0},{"$f":"IF(M2389=\"n/a\",\"n/a\",MAX(0,M2389-1))","v":0},{"$f":"IF(N2389=\"n/a\",\"n/a\",MAX(0,N2389-1))","v":0},{"$f":"IF(O2389=\"n/a\",\"n/a\",MAX(0,O2389-1))","v":0},{"$f":"IF(P2389=\"n/a\",\"n/a\",MAX(0,P2389-1))","v":0},{"$f":"IF(Q2389=\"n/a\",\"n/a\",MAX(0,Q2389-1))","v":0},{"$f":"IF(R2389=\"n/a\",\"n/a\",MAX(0,R2389-1))","v":0},{"$f":"IF(S2389=\"n/a\",\"n/a\",MAX(0,S2389-1))","v":0},{"$f":"IF(T2389=\"n/a\",\"n/a\",MAX(0,T2389-1))","v":0},{"$f":"IF(U2389=\"n/a\",\"n/a\",MAX(0,U2389-1))","v":0},{"$f":"IF(V2389=\"n/a\",\"n/a\",MAX(0,V2389-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2367)","v":"RL Capex 2012-13"},null,{"$f":"D2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2365","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2365","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2365","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2365","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2365","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2365","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2365","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2365","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2365","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2365","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2365","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2365","v":0},{"$f":"IF(V2408=\"n/a\",\"n/a\",MAX(0,V2408-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2365","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2389:C2410,0)),IF(SUM(C2366:C2387)=0,0,IF((SUMPRODUCT(C2366:C2387,C2389:C2410)/SUM(C2366:C2387))<0,1,(SUMPRODUCT(C2366:C2387,C2389:C2410)/SUM(C2366:C2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2389:D2410,0)),IF(SUM(D2366:D2387)=0,0,IF((SUMPRODUCT(D2366:D2387,D2389:D2410)/SUM(D2366:D2387))<0,1,(SUMPRODUCT(D2366:D2387,D2389:D2410)/SUM(D2366:D2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2389:E2410,0)),IF(SUM(E2366:E2387)=0,0,IF((SUMPRODUCT(E2366:E2387,E2389:E2410)/SUM(E2366:E2387))<0,1,(SUMPRODUCT(E2366:E2387,E2389:E2410)/SUM(E2366:E2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2389:F2410,0)),IF(SUM(F2366:F2387)=0,0,IF((SUMPRODUCT(F2366:F2387,F2389:F2410)/SUM(F2366:F2387))<0,1,(SUMPRODUCT(F2366:F2387,F2389:F2410)/SUM(F2366:F2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2389:G2410,0)),IF(SUM(G2366:G2387)=0,0,IF((SUMPRODUCT(G2366:G2387,G2389:G2410)/SUM(G2366:G2387))<0,1,(SUMPRODUCT(G2366:G2387,G2389:G2410)/SUM(G2366:G2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2389:H2410,0)),IF(SUM(H2366:H2387)=0,0,IF((SUMPRODUCT(H2366:H2387,H2389:H2410)/SUM(H2366:H2387))<0,1,(SUMPRODUCT(H2366:H2387,H2389:H2410)/SUM(H2366:H2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2389:I2410,0)),IF(SUM(I2366:I2387)=0,0,IF((SUMPRODUCT(I2366:I2387,I2389:I2410)/SUM(I2366:I2387))<0,1,(SUMPRODUCT(I2366:I2387,I2389:I2410)/SUM(I2366:I2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2389:J2410,0)),IF(SUM(J2366:J2387)=0,0,IF((SUMPRODUCT(J2366:J2387,J2389:J2410)/SUM(J2366:J2387))<0,1,(SUMPRODUCT(J2366:J2387,J2389:J2410)/SUM(J2366:J2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2389:K2410,0)),IF(SUM(K2366:K2387)=0,0,IF((SUMPRODUCT(K2366:K2387,K2389:K2410)/SUM(K2366:K2387))<0,1,(SUMPRODUCT(K2366:K2387,K2389:K2410)/SUM(K2366:K2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2389:L2410,0)),IF(SUM(L2366:L2387)=0,0,IF((SUMPRODUCT(L2366:L2387,L2389:L2410)/SUM(L2366:L2387))<0,1,(SUMPRODUCT(L2366:L2387,L2389:L2410)/SUM(L2366:L2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2389:M2410,0)),IF(SUM(M2366:M2387)=0,0,IF((SUMPRODUCT(M2366:M2387,M2389:M2410)/SUM(M2366:M2387))<0,1,(SUMPRODUCT(M2366:M2387,M2389:M2410)/SUM(M2366:M2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2389:N2410,0)),IF(SUM(N2366:N2387)=0,0,IF((SUMPRODUCT(N2366:N2387,N2389:N2410)/SUM(N2366:N2387))<0,1,(SUMPRODUCT(N2366:N2387,N2389:N2410)/SUM(N2366:N2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2389:O2410,0)),IF(SUM(O2366:O2387)=0,0,IF((SUMPRODUCT(O2366:O2387,O2389:O2410)/SUM(O2366:O2387))<0,1,(SUMPRODUCT(O2366:O2387,O2389:O2410)/SUM(O2366:O2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2389:P2410,0)),IF(SUM(P2366:P2387)=0,0,IF((SUMPRODUCT(P2366:P2387,P2389:P2410)/SUM(P2366:P2387))<0,1,(SUMPRODUCT(P2366:P2387,P2389:P2410)/SUM(P2366:P2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2389:Q2410,0)),IF(SUM(Q2366:Q2387)=0,0,IF((SUMPRODUCT(Q2366:Q2387,Q2389:Q2410)/SUM(Q2366:Q2387))<0,1,(SUMPRODUCT(Q2366:Q2387,Q2389:Q2410)/SUM(Q2366:Q2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2389:R2410,0)),IF(SUM(R2366:R2387)=0,0,IF((SUMPRODUCT(R2366:R2387,R2389:R2410)/SUM(R2366:R2387))<0,1,(SUMPRODUCT(R2366:R2387,R2389:R2410)/SUM(R2366:R2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2389:S2410,0)),IF(SUM(S2366:S2387)=0,0,IF((SUMPRODUCT(S2366:S2387,S2389:S2410)/SUM(S2366:S2387))<0,1,(SUMPRODUCT(S2366:S2387,S2389:S2410)/SUM(S2366:S2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2389:T2410,0)),IF(SUM(T2366:T2387)=0,0,IF((SUMPRODUCT(T2366:T2387,T2389:T2410)/SUM(T2366:T2387))<0,1,(SUMPRODUCT(T2366:T2387,T2389:T2410)/SUM(T2366:T2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2389:U2410,0)),IF(SUM(U2366:U2387)=0,0,IF((SUMPRODUCT(U2366:U2387,U2389:U2410)/SUM(U2366:U2387))<0,1,(SUMPRODUCT(U2366:U2387,U2389:U2410)/SUM(U2366:U2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2389:V2410,0)),IF(SUM(V2366:V2387)=0,0,IF((SUMPRODUCT(V2366:V2387,V2389:V2410)/SUM(V2366:V2387))<0,1,(SUMPRODUCT(V2366:V2387,V2389:V2410)/SUM(V2366:V2387)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2389:W2410,0)),IF(SUM(W2366:W2387)=0,0,IF((SUMPRODUCT(W2366:W2387,W2389:W2410)/SUM(W2366:W2387))<0,1,(SUMPRODUCT(W2366:W2387,W2389:W2410)/SUM(W2366:W2387)))),\"n/a\")","v":0}]
[]
["Asset Class 49",{"$f":"VLOOKUP($A2413,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2413,1,12,\"\"))","v":49},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2414,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2414,0)-OFFSET('RFM input'!H$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2414,0)-OFFSET('RFM input'!I$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2414,0)-OFFSET('RFM input'!J$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2414,0)-OFFSET('RFM input'!K$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2414,0)-OFFSET('RFM input'!L$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2414,0)-OFFSET('RFM input'!M$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2414,0)-OFFSET('RFM input'!N$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2414,0)-OFFSET('RFM input'!O$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2414,0)-OFFSET('RFM input'!P$276,$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2414,0)-OFFSET('RFM input'!Q$276,$A2414,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2414,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2414/C$10","v":0},{"$f":"IFERROR(MAX(0,C2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2416-(OFFSET($C2416,0,$A2416)/(OFFSET($C2415,0,$A2416)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2417)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D2414*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,D2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,D2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,E2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,E2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,F2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,F2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,G2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,G2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,H2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,H2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,I2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,I2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,J2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,J2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,K2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,K2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,L2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,L2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,M2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,M2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,N2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,N2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,O2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,O2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,P2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,P2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,Q2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,Q2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,R2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,R2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,S2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,S2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,T2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,T2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,U2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,U2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2417,0,$A2417))<0,\nMIN(0,V2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417)))),\nMAX(0,V2417-(OFFSET($C2417,0,$A2417)/(OFFSET($C2415,-$A2416,$A2417))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E2414*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2418,0,$A2418))<0,\nMIN(0,E2418-(OFFSET($C2418,0,$A2418)/(OFFSET($C2416,-$A2417,$A2418)))),\nMAX(0,E2418-(OFFSET($C2418,0,$A2418)/(OFFSET($C2416,-$A2417,$A2418))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F2414*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G2414*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H2414*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I2414*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J2414*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K2414*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L2414*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2414*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2414*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2414*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2414*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2414*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2414*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2414*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2414*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2414*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2414*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2435,0,$A2435))<0,\nMIN(0,V2435-(OFFSET($C2435,0,$A2435)/(OFFSET($C2433,-$A2434,$A2435)))),\nMAX(0,V2435-(OFFSET($C2435,0,$A2435)/(OFFSET($C2433,-$A2434,$A2435))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2414*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2415","v":0},{"$f":"IF(C2439=\"n/a\",\"n/a\",MAX(0,C2439-1))","v":0},{"$f":"IF(D2439=\"n/a\",\"n/a\",MAX(0,D2439-1))","v":0},{"$f":"IF(E2439=\"n/a\",\"n/a\",MAX(0,E2439-1))","v":0},{"$f":"IF(F2439=\"n/a\",\"n/a\",MAX(0,F2439-1))","v":0},{"$f":"IF(G2439=\"n/a\",\"n/a\",MAX(0,G2439-1))","v":0},{"$f":"IF(H2439=\"n/a\",\"n/a\",MAX(0,H2439-1))","v":0},{"$f":"IF(I2439=\"n/a\",\"n/a\",MAX(0,I2439-1))","v":0},{"$f":"IF(J2439=\"n/a\",\"n/a\",MAX(0,J2439-1))","v":0},{"$f":"IF(K2439=\"n/a\",\"n/a\",MAX(0,K2439-1))","v":0},{"$f":"IF(L2439=\"n/a\",\"n/a\",MAX(0,L2439-1))","v":0},{"$f":"IF(M2439=\"n/a\",\"n/a\",MAX(0,M2439-1))","v":0},{"$f":"IF(N2439=\"n/a\",\"n/a\",MAX(0,N2439-1))","v":0},{"$f":"IF(O2439=\"n/a\",\"n/a\",MAX(0,O2439-1))","v":0},{"$f":"IF(P2439=\"n/a\",\"n/a\",MAX(0,P2439-1))","v":0},{"$f":"IF(Q2439=\"n/a\",\"n/a\",MAX(0,Q2439-1))","v":0},{"$f":"IF(R2439=\"n/a\",\"n/a\",MAX(0,R2439-1))","v":0},{"$f":"IF(S2439=\"n/a\",\"n/a\",MAX(0,S2439-1))","v":0},{"$f":"IF(T2439=\"n/a\",\"n/a\",MAX(0,T2439-1))","v":0},{"$f":"IF(U2439=\"n/a\",\"n/a\",MAX(0,U2439-1))","v":0},{"$f":"IF(V2439=\"n/a\",\"n/a\",MAX(0,V2439-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2417)","v":"RL Capex 2012-13"},null,{"$f":"D2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2415","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2415","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2415","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2415","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2415","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2415","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2415","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2415","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2415","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2415","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2415","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2415","v":0},{"$f":"IF(V2458=\"n/a\",\"n/a\",MAX(0,V2458-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2415","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2439:C2460,0)),IF(SUM(C2416:C2437)=0,0,IF((SUMPRODUCT(C2416:C2437,C2439:C2460)/SUM(C2416:C2437))<0,1,(SUMPRODUCT(C2416:C2437,C2439:C2460)/SUM(C2416:C2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2439:D2460,0)),IF(SUM(D2416:D2437)=0,0,IF((SUMPRODUCT(D2416:D2437,D2439:D2460)/SUM(D2416:D2437))<0,1,(SUMPRODUCT(D2416:D2437,D2439:D2460)/SUM(D2416:D2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2439:E2460,0)),IF(SUM(E2416:E2437)=0,0,IF((SUMPRODUCT(E2416:E2437,E2439:E2460)/SUM(E2416:E2437))<0,1,(SUMPRODUCT(E2416:E2437,E2439:E2460)/SUM(E2416:E2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2439:F2460,0)),IF(SUM(F2416:F2437)=0,0,IF((SUMPRODUCT(F2416:F2437,F2439:F2460)/SUM(F2416:F2437))<0,1,(SUMPRODUCT(F2416:F2437,F2439:F2460)/SUM(F2416:F2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2439:G2460,0)),IF(SUM(G2416:G2437)=0,0,IF((SUMPRODUCT(G2416:G2437,G2439:G2460)/SUM(G2416:G2437))<0,1,(SUMPRODUCT(G2416:G2437,G2439:G2460)/SUM(G2416:G2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2439:H2460,0)),IF(SUM(H2416:H2437)=0,0,IF((SUMPRODUCT(H2416:H2437,H2439:H2460)/SUM(H2416:H2437))<0,1,(SUMPRODUCT(H2416:H2437,H2439:H2460)/SUM(H2416:H2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2439:I2460,0)),IF(SUM(I2416:I2437)=0,0,IF((SUMPRODUCT(I2416:I2437,I2439:I2460)/SUM(I2416:I2437))<0,1,(SUMPRODUCT(I2416:I2437,I2439:I2460)/SUM(I2416:I2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2439:J2460,0)),IF(SUM(J2416:J2437)=0,0,IF((SUMPRODUCT(J2416:J2437,J2439:J2460)/SUM(J2416:J2437))<0,1,(SUMPRODUCT(J2416:J2437,J2439:J2460)/SUM(J2416:J2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2439:K2460,0)),IF(SUM(K2416:K2437)=0,0,IF((SUMPRODUCT(K2416:K2437,K2439:K2460)/SUM(K2416:K2437))<0,1,(SUMPRODUCT(K2416:K2437,K2439:K2460)/SUM(K2416:K2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2439:L2460,0)),IF(SUM(L2416:L2437)=0,0,IF((SUMPRODUCT(L2416:L2437,L2439:L2460)/SUM(L2416:L2437))<0,1,(SUMPRODUCT(L2416:L2437,L2439:L2460)/SUM(L2416:L2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2439:M2460,0)),IF(SUM(M2416:M2437)=0,0,IF((SUMPRODUCT(M2416:M2437,M2439:M2460)/SUM(M2416:M2437))<0,1,(SUMPRODUCT(M2416:M2437,M2439:M2460)/SUM(M2416:M2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2439:N2460,0)),IF(SUM(N2416:N2437)=0,0,IF((SUMPRODUCT(N2416:N2437,N2439:N2460)/SUM(N2416:N2437))<0,1,(SUMPRODUCT(N2416:N2437,N2439:N2460)/SUM(N2416:N2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2439:O2460,0)),IF(SUM(O2416:O2437)=0,0,IF((SUMPRODUCT(O2416:O2437,O2439:O2460)/SUM(O2416:O2437))<0,1,(SUMPRODUCT(O2416:O2437,O2439:O2460)/SUM(O2416:O2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2439:P2460,0)),IF(SUM(P2416:P2437)=0,0,IF((SUMPRODUCT(P2416:P2437,P2439:P2460)/SUM(P2416:P2437))<0,1,(SUMPRODUCT(P2416:P2437,P2439:P2460)/SUM(P2416:P2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2439:Q2460,0)),IF(SUM(Q2416:Q2437)=0,0,IF((SUMPRODUCT(Q2416:Q2437,Q2439:Q2460)/SUM(Q2416:Q2437))<0,1,(SUMPRODUCT(Q2416:Q2437,Q2439:Q2460)/SUM(Q2416:Q2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2439:R2460,0)),IF(SUM(R2416:R2437)=0,0,IF((SUMPRODUCT(R2416:R2437,R2439:R2460)/SUM(R2416:R2437))<0,1,(SUMPRODUCT(R2416:R2437,R2439:R2460)/SUM(R2416:R2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2439:S2460,0)),IF(SUM(S2416:S2437)=0,0,IF((SUMPRODUCT(S2416:S2437,S2439:S2460)/SUM(S2416:S2437))<0,1,(SUMPRODUCT(S2416:S2437,S2439:S2460)/SUM(S2416:S2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2439:T2460,0)),IF(SUM(T2416:T2437)=0,0,IF((SUMPRODUCT(T2416:T2437,T2439:T2460)/SUM(T2416:T2437))<0,1,(SUMPRODUCT(T2416:T2437,T2439:T2460)/SUM(T2416:T2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2439:U2460,0)),IF(SUM(U2416:U2437)=0,0,IF((SUMPRODUCT(U2416:U2437,U2439:U2460)/SUM(U2416:U2437))<0,1,(SUMPRODUCT(U2416:U2437,U2439:U2460)/SUM(U2416:U2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2439:V2460,0)),IF(SUM(V2416:V2437)=0,0,IF((SUMPRODUCT(V2416:V2437,V2439:V2460)/SUM(V2416:V2437))<0,1,(SUMPRODUCT(V2416:V2437,V2439:V2460)/SUM(V2416:V2437)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2439:W2460,0)),IF(SUM(W2416:W2437)=0,0,IF((SUMPRODUCT(W2416:W2437,W2439:W2460)/SUM(W2416:W2437))<0,1,(SUMPRODUCT(W2416:W2437,W2439:W2460)/SUM(W2416:W2437)))),\"n/a\")","v":0}]
[]
["Asset Class 50",{"$f":"VLOOKUP($A2463,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A2463,1,12,\"\"))","v":50},"Value of net addition ($nominal)",{"$f":"OFFSET('RAB roll forward'!$H$1189,'RAB remaining lives'!A2464,0)","v":0},{"$f":"OFFSET('RFM input'!H$222,$A2464,0)-OFFSET('RFM input'!H$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!I$222,$A2464,0)-OFFSET('RFM input'!I$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!J$222,$A2464,0)-OFFSET('RFM input'!J$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!K$222,$A2464,0)-OFFSET('RFM input'!K$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!L$222,$A2464,0)-OFFSET('RFM input'!L$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!M$222,$A2464,0)-OFFSET('RFM input'!M$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!N$222,$A2464,0)-OFFSET('RFM input'!N$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!O$222,$A2464,0)-OFFSET('RFM input'!O$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!P$222,$A2464,0)-OFFSET('RFM input'!P$276,$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!Q$222,$A2464,0)-OFFSET('RFM input'!Q$276,$A2464,0)","v":0}]
[null,"Standard life",{"$f":"OFFSET('RFM input'!$K$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0},{"$f":"OFFSET('RFM input'!$L$6,'RAB remaining lives'!$A2464,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2464/C$10","v":0},{"$f":"IFERROR(MAX(0,C2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2466-(OFFSET($C2466,0,$A2466)/(OFFSET($C2465,0,$A2466)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2467)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"(D2464*((1+D$11)^0.5)/D$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,D2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,D2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,E2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,E2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,F2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,F2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,G2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,G2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,H2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,H2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,I2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,I2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,J2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,J2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,K2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,K2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,L2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,L2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,M2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,M2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,N2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,N2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,O2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,O2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,P2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,P2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,Q2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,Q2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,R2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,R2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,S2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,S2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,T2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,T2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,U2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,U2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2467,0,$A2467))<0,\nMIN(0,V2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467)))),\nMAX(0,V2467-(OFFSET($C2467,0,$A2467)/(OFFSET($C2465,-$A2466,$A2467))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"(E2464*((1+E$11)^0.5)/E$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2468,0,$A2468))<0,\nMIN(0,E2468-(OFFSET($C2468,0,$A2468)/(OFFSET($C2466,-$A2467,$A2468)))),\nMAX(0,E2468-(OFFSET($C2468,0,$A2468)/(OFFSET($C2466,-$A2467,$A2468))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"($F2464*((1+F$11)^0.5)/F$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"($G2464*((1+G$11)^0.5)/G$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"(H2464*((1+H$11)^0.5)/H$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"(I2464*((1+I$11)^0.5)/I$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"(J2464*((1+J$11)^0.5)/J$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"(K2464*((1+K$11)^0.5)/K$10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"(L2464*((1+L$11)^0.5)/L$10)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"(M2464*((1+M$11)^0.5)/M$10)","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N2464*((1+N$11)^0.5)/N$10)","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(O2464*((1+O$11)^0.5)/O$10)","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P2464*((1+P$11)^0.5)/P$10)","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Q2464*((1+Q$11)^0.5)/Q$10)","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(R2464*((1+R$11)^0.5)/R$10)","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S2464*((1+S$11)^0.5)/S$10)","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T2464*((1+T$11)^0.5)/T$10)","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U2464*((1+U$11)^0.5)/U$10)","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V2464*((1+V$11)^0.5)/V$10)","v":0},{"$f":"IFERROR(IF((OFFSET($C2485,0,$A2485))<0,\nMIN(0,V2485-(OFFSET($C2485,0,$A2485)/(OFFSET($C2483,-$A2484,$A2485)))),\nMAX(0,V2485-(OFFSET($C2485,0,$A2485)/(OFFSET($C2483,-$A2484,$A2485))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W2464*((1+W$11)^0.5)/W$10)","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2465","v":0},{"$f":"IF(C2489=\"n/a\",\"n/a\",MAX(0,C2489-1))","v":0},{"$f":"IF(D2489=\"n/a\",\"n/a\",MAX(0,D2489-1))","v":0},{"$f":"IF(E2489=\"n/a\",\"n/a\",MAX(0,E2489-1))","v":0},{"$f":"IF(F2489=\"n/a\",\"n/a\",MAX(0,F2489-1))","v":0},{"$f":"IF(G2489=\"n/a\",\"n/a\",MAX(0,G2489-1))","v":0},{"$f":"IF(H2489=\"n/a\",\"n/a\",MAX(0,H2489-1))","v":0},{"$f":"IF(I2489=\"n/a\",\"n/a\",MAX(0,I2489-1))","v":0},{"$f":"IF(J2489=\"n/a\",\"n/a\",MAX(0,J2489-1))","v":0},{"$f":"IF(K2489=\"n/a\",\"n/a\",MAX(0,K2489-1))","v":0},{"$f":"IF(L2489=\"n/a\",\"n/a\",MAX(0,L2489-1))","v":0},{"$f":"IF(M2489=\"n/a\",\"n/a\",MAX(0,M2489-1))","v":0},{"$f":"IF(N2489=\"n/a\",\"n/a\",MAX(0,N2489-1))","v":0},{"$f":"IF(O2489=\"n/a\",\"n/a\",MAX(0,O2489-1))","v":0},{"$f":"IF(P2489=\"n/a\",\"n/a\",MAX(0,P2489-1))","v":0},{"$f":"IF(Q2489=\"n/a\",\"n/a\",MAX(0,Q2489-1))","v":0},{"$f":"IF(R2489=\"n/a\",\"n/a\",MAX(0,R2489-1))","v":0},{"$f":"IF(S2489=\"n/a\",\"n/a\",MAX(0,S2489-1))","v":0},{"$f":"IF(T2489=\"n/a\",\"n/a\",MAX(0,T2489-1))","v":0},{"$f":"IF(U2489=\"n/a\",\"n/a\",MAX(0,U2489-1))","v":0},{"$f":"IF(V2489=\"n/a\",\"n/a\",MAX(0,V2489-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2467)","v":"RL Capex 2012-13"},null,{"$f":"D2465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2465","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2465","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2465","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2465","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2465","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2465","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2465","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2465","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2465","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2465","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2465","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2465","v":0},{"$f":"IF(V2508=\"n/a\",\"n/a\",MAX(0,V2508-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2465","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2489:C2510,0)),IF(SUM(C2466:C2487)=0,0,IF((SUMPRODUCT(C2466:C2487,C2489:C2510)/SUM(C2466:C2487))<0,1,(SUMPRODUCT(C2466:C2487,C2489:C2510)/SUM(C2466:C2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2489:D2510,0)),IF(SUM(D2466:D2487)=0,0,IF((SUMPRODUCT(D2466:D2487,D2489:D2510)/SUM(D2466:D2487))<0,1,(SUMPRODUCT(D2466:D2487,D2489:D2510)/SUM(D2466:D2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2489:E2510,0)),IF(SUM(E2466:E2487)=0,0,IF((SUMPRODUCT(E2466:E2487,E2489:E2510)/SUM(E2466:E2487))<0,1,(SUMPRODUCT(E2466:E2487,E2489:E2510)/SUM(E2466:E2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2489:F2510,0)),IF(SUM(F2466:F2487)=0,0,IF((SUMPRODUCT(F2466:F2487,F2489:F2510)/SUM(F2466:F2487))<0,1,(SUMPRODUCT(F2466:F2487,F2489:F2510)/SUM(F2466:F2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2489:G2510,0)),IF(SUM(G2466:G2487)=0,0,IF((SUMPRODUCT(G2466:G2487,G2489:G2510)/SUM(G2466:G2487))<0,1,(SUMPRODUCT(G2466:G2487,G2489:G2510)/SUM(G2466:G2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2489:H2510,0)),IF(SUM(H2466:H2487)=0,0,IF((SUMPRODUCT(H2466:H2487,H2489:H2510)/SUM(H2466:H2487))<0,1,(SUMPRODUCT(H2466:H2487,H2489:H2510)/SUM(H2466:H2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2489:I2510,0)),IF(SUM(I2466:I2487)=0,0,IF((SUMPRODUCT(I2466:I2487,I2489:I2510)/SUM(I2466:I2487))<0,1,(SUMPRODUCT(I2466:I2487,I2489:I2510)/SUM(I2466:I2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2489:J2510,0)),IF(SUM(J2466:J2487)=0,0,IF((SUMPRODUCT(J2466:J2487,J2489:J2510)/SUM(J2466:J2487))<0,1,(SUMPRODUCT(J2466:J2487,J2489:J2510)/SUM(J2466:J2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2489:K2510,0)),IF(SUM(K2466:K2487)=0,0,IF((SUMPRODUCT(K2466:K2487,K2489:K2510)/SUM(K2466:K2487))<0,1,(SUMPRODUCT(K2466:K2487,K2489:K2510)/SUM(K2466:K2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2489:L2510,0)),IF(SUM(L2466:L2487)=0,0,IF((SUMPRODUCT(L2466:L2487,L2489:L2510)/SUM(L2466:L2487))<0,1,(SUMPRODUCT(L2466:L2487,L2489:L2510)/SUM(L2466:L2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2489:M2510,0)),IF(SUM(M2466:M2487)=0,0,IF((SUMPRODUCT(M2466:M2487,M2489:M2510)/SUM(M2466:M2487))<0,1,(SUMPRODUCT(M2466:M2487,M2489:M2510)/SUM(M2466:M2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2489:N2510,0)),IF(SUM(N2466:N2487)=0,0,IF((SUMPRODUCT(N2466:N2487,N2489:N2510)/SUM(N2466:N2487))<0,1,(SUMPRODUCT(N2466:N2487,N2489:N2510)/SUM(N2466:N2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2489:O2510,0)),IF(SUM(O2466:O2487)=0,0,IF((SUMPRODUCT(O2466:O2487,O2489:O2510)/SUM(O2466:O2487))<0,1,(SUMPRODUCT(O2466:O2487,O2489:O2510)/SUM(O2466:O2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2489:P2510,0)),IF(SUM(P2466:P2487)=0,0,IF((SUMPRODUCT(P2466:P2487,P2489:P2510)/SUM(P2466:P2487))<0,1,(SUMPRODUCT(P2466:P2487,P2489:P2510)/SUM(P2466:P2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2489:Q2510,0)),IF(SUM(Q2466:Q2487)=0,0,IF((SUMPRODUCT(Q2466:Q2487,Q2489:Q2510)/SUM(Q2466:Q2487))<0,1,(SUMPRODUCT(Q2466:Q2487,Q2489:Q2510)/SUM(Q2466:Q2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2489:R2510,0)),IF(SUM(R2466:R2487)=0,0,IF((SUMPRODUCT(R2466:R2487,R2489:R2510)/SUM(R2466:R2487))<0,1,(SUMPRODUCT(R2466:R2487,R2489:R2510)/SUM(R2466:R2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2489:S2510,0)),IF(SUM(S2466:S2487)=0,0,IF((SUMPRODUCT(S2466:S2487,S2489:S2510)/SUM(S2466:S2487))<0,1,(SUMPRODUCT(S2466:S2487,S2489:S2510)/SUM(S2466:S2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2489:T2510,0)),IF(SUM(T2466:T2487)=0,0,IF((SUMPRODUCT(T2466:T2487,T2489:T2510)/SUM(T2466:T2487))<0,1,(SUMPRODUCT(T2466:T2487,T2489:T2510)/SUM(T2466:T2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2489:U2510,0)),IF(SUM(U2466:U2487)=0,0,IF((SUMPRODUCT(U2466:U2487,U2489:U2510)/SUM(U2466:U2487))<0,1,(SUMPRODUCT(U2466:U2487,U2489:U2510)/SUM(U2466:U2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2489:V2510,0)),IF(SUM(V2466:V2487)=0,0,IF((SUMPRODUCT(V2466:V2487,V2489:V2510)/SUM(V2466:V2487))<0,1,(SUMPRODUCT(V2466:V2487,V2489:V2510)/SUM(V2466:V2487)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2489:W2510,0)),IF(SUM(W2466:W2487)=0,0,IF((SUMPRODUCT(W2466:W2487,W2489:W2510)/SUM(W2466:W2487))<0,1,(SUMPRODUCT(W2466:W2487,W2489:W2510)/SUM(W2466:W2487)))),\"n/a\")","v":0}]

{"sheet":"TAB remaining lives","index":10,"n_rows":2506,"n_cols":23,"rows_kept":2506,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'DMS input'!$C$16&\" - Tax Asset Lives Roll Forward\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Aus Elec - Tax Asset Lives Roll Forward - TNSP RFM - version 3"}]
[]
[]
[null,"Weighted Average Remaining Tax Asset Life - based on individually tracked capex"]
[null,null,"Start value",{"$f":"'RAB remaining lives'!D6","v":"2012-13"},{"$f":"'RAB remaining lives'!E6","v":"2013-14"},{"$f":"'RAB remaining lives'!F6","v":"2014-15"},{"$f":"'RAB remaining lives'!G6","v":"2015-16"},{"$f":"'RAB remaining lives'!H6","v":"2016-17"},{"$f":"'RAB remaining lives'!I6","v":"2017-18"},{"$f":"'RAB remaining lives'!J6","v":"2018-19"},{"$f":"'RAB remaining lives'!K6","v":"2019-20"},{"$f":"'RAB remaining lives'!L6","v":"2020-21"},{"$f":"'RAB remaining lives'!M6","v":"2021-22"},{"$f":"'RAB remaining lives'!N6","v":"2022-23"},{"$f":"'RAB remaining lives'!O6","v":"2023-24"},{"$f":"'RAB remaining lives'!P6","v":"2024-25"},{"$f":"'RAB remaining lives'!Q6","v":"2025-26"},{"$f":"'RAB remaining lives'!R6","v":"2026-27"},{"$f":"'RAB remaining lives'!S6","v":"2027-28"},{"$f":"'RAB remaining lives'!T6","v":"2028-29"},{"$f":"'RAB remaining lives'!U6","v":"2029-30"},{"$f":"'RAB remaining lives'!V6","v":"2030-31"},{"$f":"'RAB remaining lives'!W6","v":"2031-32"}]
[]
["Asset Class 1",{"$f":"VLOOKUP($A8,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Transmission lines"}]
[{"$f":"VALUE(REPLACE(A8,1,12,\"\"))","v":1},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A9,0)","v":796.44213336699579},{"$f":"'RAB remaining lives'!D14","v":10},{"$f":"'RAB remaining lives'!E14","v":10},{"$f":"'RAB remaining lives'!F14","v":10},{"$f":"'RAB remaining lives'!G14","v":10},{"$f":"'RAB remaining lives'!H14","v":10},{"$f":"'RAB remaining lives'!I14","v":0},{"$f":"'RAB remaining lives'!J14","v":0},{"$f":"'RAB remaining lives'!K14","v":0},{"$f":"'RAB remaining lives'!L14","v":0},{"$f":"'RAB remaining lives'!M14","v":0},{"$f":"'RAB remaining lives'!N14","v":0},{"$f":"'RAB remaining lives'!O14","v":0},{"$f":"'RAB remaining lives'!P14","v":0},{"$f":"'RAB remaining lives'!Q14","v":0},{"$f":"'RAB remaining lives'!R14","v":0},{"$f":"'RAB remaining lives'!S14","v":0},{"$f":"'RAB remaining lives'!T14","v":0},{"$f":"'RAB remaining lives'!U14","v":0},{"$f":"'RAB remaining lives'!V14","v":0},{"$f":"'RAB remaining lives'!W14","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A9,0)","v":25},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A9,0)","v":45},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A9,0)","v":45},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A9,0)","v":45},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A9,0)","v":45},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A9,0)","v":45},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A9,0)","v":45},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A9,0)","v":45},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A9,0)","v":45},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A9,0)","v":45},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A9,0)","v":45},null,null,null,null,null,null,null,null,null,10]
[0,"Depreciated starting RAB",{"$f":"C9","v":796.44213336699579},{"$f":"IFERROR(MAX(0,C11-(OFFSET($C11,0,$A11)/(OFFSET($C10,0,$A11)))),0)","v":764.584448032316},{"$f":"IFERROR(MAX(0,D11-(OFFSET($C11,0,$A11)/(OFFSET($C10,0,$A11)))),0)","v":732.72676269763622},700.86907736295643,669.01139202827665,637.15370669359686,605.29602135891707,573.43833602423729,541.5806506895575,509.72296535487766,477.86528002019782,446.00759468551797,414.14990935083813,382.29222401615829,350.43453868147844,318.5768533467986,286.71916801211876,254.86148267743891,223.00379734275907,191.14611200807923,159.28842667339939]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A12)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D9","v":10},{"$f":"IFERROR(IF((OFFSET($C12,0,$A12))<0,\nMIN(0,D12-(OFFSET($C12,0,$A12)/(OFFSET($C10,-$A11,$A12)))),\nMAX(0,D12-(OFFSET($C12,0,$A12)/(OFFSET($C10,-$A11,$A12))))),0)","v":9.7777777777777786},{"$f":"IFERROR(IF((OFFSET($C12,0,$A12))<0,\nMIN(0,E12-(OFFSET($C12,0,$A12)/(OFFSET($C10,-$A11,$A12)))),\nMAX(0,E12-(OFFSET($C12,0,$A12)/(OFFSET($C10,-$A11,$A12))))),0)","v":9.5555555555555571},9.3333333333333357,9.1111111111111143,8.8888888888888928,8.6666666666666714,8.44444444444445,8.2222222222222285,8.0000000000000071,7.7777777777777848,7.5555555555555625,7.3333333333333401,7.1111111111111178,6.8888888888888955,6.6666666666666732,6.4444444444444509,6.2222222222222285,6.0000000000000062,5.7777777777777839]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E9","v":10},{"$f":"IFERROR(IF((OFFSET($C13,0,$A13))<0,\nMIN(0,E13-(OFFSET($C13,0,$A13)/(OFFSET($C11,-$A12,$A13)))),\nMAX(0,E13-(OFFSET($C13,0,$A13)/(OFFSET($C11,-$A12,$A13))))),0)","v":9.7777777777777786},9.5555555555555571,9.3333333333333357,9.1111111111111143,8.8888888888888928,8.6666666666666714,8.44444444444445,8.2222222222222285,8.0000000000000071,7.7777777777777848,7.5555555555555625,7.3333333333333401,7.1111111111111178,6.8888888888888955,6.6666666666666732,6.4444444444444509,6.2222222222222285,6.0000000000000062]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F9","v":10},{"$f":"IFERROR(IF((OFFSET($C14,0,$A14))<0,\nMIN(0,F14-(OFFSET($C14,0,$A14)/(OFFSET($C12,-$A13,$A14)))),\nMAX(0,F14-(OFFSET($C14,0,$A14)/(OFFSET($C12,-$A13,$A14))))),0)","v":9.7777777777777786},9.5555555555555571,9.3333333333333357,9.1111111111111143,8.8888888888888928,8.6666666666666714,8.44444444444445,8.2222222222222285,8.0000000000000071,7.7777777777777848,7.5555555555555625,7.3333333333333401,7.1111111111111178,6.8888888888888955,6.6666666666666732,6.4444444444444509,6.2222222222222285]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G9","v":10},{"$f":"IFERROR(IF((OFFSET($C15,0,$A15))<0,\nMIN(0,G15-(OFFSET($C15,0,$A15)/(OFFSET($C13,-$A14,$A15)))),\nMAX(0,G15-(OFFSET($C15,0,$A15)/(OFFSET($C13,-$A14,$A15))))),0)","v":9.7777777777777786},9.5555555555555571,9.3333333333333357,9.1111111111111143,8.8888888888888928,8.6666666666666714,8.44444444444445,8.2222222222222285,8.0000000000000071,7.7777777777777848,7.5555555555555625,7.3333333333333401,7.1111111111111178,6.8888888888888955,6.6666666666666732,6.4444444444444509]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H9","v":10},{"$f":"IFERROR(IF((OFFSET($C16,0,$A16))<0,\nMIN(0,H16-(OFFSET($C16,0,$A16)/(OFFSET($C14,-$A15,$A16)))),\nMAX(0,H16-(OFFSET($C16,0,$A16)/(OFFSET($C14,-$A15,$A16))))),0)","v":9.7777777777777786},9.5555555555555571,9.3333333333333357,9.1111111111111143,8.8888888888888928,8.6666666666666714,8.44444444444445,8.2222222222222285,8.0000000000000071,7.7777777777777848,7.5555555555555625,7.3333333333333401,7.1111111111111178,6.8888888888888955,6.6666666666666732]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I9","v":0},{"$f":"IFERROR(IF((OFFSET($C17,0,$A17))<0,\nMIN(0,I17-(OFFSET($C17,0,$A17)/(OFFSET($C15,-$A16,$A17)))),\nMAX(0,I17-(OFFSET($C17,0,$A17)/(OFFSET($C15,-$A16,$A17))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J9","v":0},{"$f":"IFERROR(IF((OFFSET($C18,0,$A18))<0,\nMIN(0,J18-(OFFSET($C18,0,$A18)/(OFFSET($C16,-$A17,$A18)))),\nMAX(0,J18-(OFFSET($C18,0,$A18)/(OFFSET($C16,-$A17,$A18))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K9","v":0},{"$f":"IFERROR(IF((OFFSET($C19,0,$A19))<0,\nMIN(0,K19-(OFFSET($C19,0,$A19)/(OFFSET($C17,-$A18,$A19)))),\nMAX(0,K19-(OFFSET($C19,0,$A19)/(OFFSET($C17,-$A18,$A19))))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L9","v":0},{"$f":"IFERROR(IF((OFFSET($C20,0,$A20))<0,\nMIN(0,L20-(OFFSET($C20,0,$A20)/(OFFSET($C18,-$A19,$A20)))),\nMAX(0,L20-(OFFSET($C20,0,$A20)/(OFFSET($C18,-$A19,$A20))))),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M9","v":0},{"$f":"IFERROR(IF((OFFSET($C21,0,$A21))<0,\nMIN(0,M21-(OFFSET($C21,0,$A21)/(OFFSET($C19,-$A20,$A21)))),\nMAX(0,M21-(OFFSET($C21,0,$A21)/(OFFSET($C19,-$A20,$A21))))),0)","v":0},0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N9","v":0},{"$f":"IFERROR(IF((OFFSET($C22,0,$A22))<0,\nMIN(0,N22-(OFFSET($C22,0,$A22)/(OFFSET($C20,-$A21,$A22)))),\nMAX(0,N22-(OFFSET($C22,0,$A22)/(OFFSET($C20,-$A21,$A22))))),0)","v":0},0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O9","v":0},{"$f":"IFERROR(IF((OFFSET($C23,0,$A23))<0,\nMIN(0,O23-(OFFSET($C23,0,$A23)/(OFFSET($C21,-$A22,$A23)))),\nMAX(0,O23-(OFFSET($C23,0,$A23)/(OFFSET($C21,-$A22,$A23))))),0)","v":0},0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P9","v":0},{"$f":"IFERROR(IF((OFFSET($C24,0,$A24))<0,\nMIN(0,P24-(OFFSET($C24,0,$A24)/(OFFSET($C22,-$A23,$A24)))),\nMAX(0,P24-(OFFSET($C24,0,$A24)/(OFFSET($C22,-$A23,$A24))))),0)","v":0},0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q9","v":0},{"$f":"IFERROR(IF((OFFSET($C25,0,$A25))<0,\nMIN(0,Q25-(OFFSET($C25,0,$A25)/(OFFSET($C23,-$A24,$A25)))),\nMAX(0,Q25-(OFFSET($C25,0,$A25)/(OFFSET($C23,-$A24,$A25))))),0)","v":0},0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R9","v":0},{"$f":"IFERROR(IF((OFFSET($C26,0,$A26))<0,\nMIN(0,R26-(OFFSET($C26,0,$A26)/(OFFSET($C24,-$A25,$A26)))),\nMAX(0,R26-(OFFSET($C26,0,$A26)/(OFFSET($C24,-$A25,$A26))))),0)","v":0},0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S9","v":0},{"$f":"IFERROR(IF((OFFSET($C27,0,$A27))<0,\nMIN(0,S27-(OFFSET($C27,0,$A27)/(OFFSET($C25,-$A26,$A27)))),\nMAX(0,S27-(OFFSET($C27,0,$A27)/(OFFSET($C25,-$A26,$A27))))),0)","v":0},0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T9","v":0},{"$f":"IFERROR(IF((OFFSET($C28,0,$A28))<0,\nMIN(0,T28-(OFFSET($C28,0,$A28)/(OFFSET($C26,-$A27,$A28)))),\nMAX(0,T28-(OFFSET($C28,0,$A28)/(OFFSET($C26,-$A27,$A28))))),0)","v":0},0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U9","v":0},{"$f":"IFERROR(IF((OFFSET($C29,0,$A29))<0,\nMIN(0,U29-(OFFSET($C29,0,$A29)/(OFFSET($C27,-$A28,$A29)))),\nMAX(0,U29-(OFFSET($C29,0,$A29)/(OFFSET($C27,-$A28,$A29))))),0)","v":0},0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V9","v":0},{"$f":"IFERROR(IF((OFFSET($C30,0,$A30))<0,\nMIN(0,V30-(OFFSET($C30,0,$A30)/(OFFSET($C28,-$A29,$A30)))),\nMAX(0,V30-(OFFSET($C30,0,$A30)/(OFFSET($C28,-$A29,$A30))))),0)","v":0}]
[20,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A31)","v":"Depreciated Net Capex 2031-32"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W9","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C10","v":25},{"$f":"IF(C34=\"n/a\",\"n/a\",MAX(0,C34-1))","v":24},23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A12)","v":"RL Capex 2012-13"},null,{"$f":"D10","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26]
[null,"RL Capex 2013-14",null,null,{"$f":"E10","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F10","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G10","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H10","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31,30]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I10","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32,31]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J10","v":45},44,43,42,41,40,39,38,37,36,35,34,33,32]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K10","v":45},44,43,42,41,40,39,38,37,36,35,34,33]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L10","v":45},44,43,42,41,40,39,38,37,36,35,34]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M10","v":45},44,43,42,41,40,39,38,37,36,35]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N10","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O10","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P10","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q10","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R10","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S10","v":0},{"$f":"IF(S50=\"n/a\",\"n/a\",MAX(0,S50-1))","v":0},0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T10","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U10","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V10","v":0},{"$f":"IF(V53=\"n/a\",\"n/a\",MAX(0,V53-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W10","v":10}]
[]
[null,"WARL",{"$f":"IF((NOT(ISERROR(MATCH(\"n/a\",C34:C55,0)>0))),\"n/a\",IF(SUM(C11:C32)=0,0,IF((SUMPRODUCT(C11:C32,C34:C55)/SUM(C11:C32))<0,1,(SUMPRODUCT(C11:C32,C34:C55)/SUM(C11:C32)))))","v":25},{"$f":"IF((NOT(ISERROR(MATCH(\"n/a\",D34:D55,0)>0))),\"n/a\",IF(SUM(D11:D32)=0,0,IF((SUMPRODUCT(D11:D32,D34:D55)/SUM(D11:D32))<0,1,(SUMPRODUCT(D11:D32,D34:D55)/SUM(D11:D32)))))","v":24.271113111725217},{"$f":"IF((NOT(ISERROR(MATCH(\"n/a\",E34:E55,0)>0))),\"n/a\",IF(SUM(E11:E32)=0,0,IF((SUMPRODUCT(E11:E32,E34:E55)/SUM(E11:E32))<0,1,(SUMPRODUCT(E11:E32,E34:E55)/SUM(E11:E32)))))","v":23.565223610564022},{"$f":"IF((NOT(ISERROR(MATCH(\"n/a\",F34:F55,0)>0))),\"n/a\",IF(SUM(F11:F32)=0,0,IF((SUMPRODUCT(F11:F32,F34:F55)/SUM(F11:F32))<0,1,(SUMPRODUCT(F11:F32,F34:F55)/SUM(F11:F32)))))","v":22.884381875926692},22.230942658752991,21.607622274746124,20.649719493630517,19.696301069014101,18.748123848194918,17.806125147219454,16.871479951232608,15.945681343170328,15.030655964548023,14.128933703797911,13.243903848945857,12.380213875607094,11.544413011738442,10.746035839458443,9.9995221014643292,9.3278366689475725,8.769850421539056]
[]
["Asset Class 2",{"$f":"VLOOKUP($A58,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Substations"}]
[{"$f":"VALUE(REPLACE(A58,1,12,\"\"))","v":2},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A59,0)","v":695.44213336699579},{"$f":"'RAB remaining lives'!D64","v":9},{"$f":"'RAB remaining lives'!E64","v":9},{"$f":"'RAB remaining lives'!F64","v":9},{"$f":"'RAB remaining lives'!G64","v":9},{"$f":"'RAB remaining lives'!H64","v":9},{"$f":"'RAB remaining lives'!I64","v":0},{"$f":"'RAB remaining lives'!J64","v":0},{"$f":"'RAB remaining lives'!K64","v":0},{"$f":"'RAB remaining lives'!L64","v":0},{"$f":"'RAB remaining lives'!M64","v":0},{"$f":"'RAB remaining lives'!N64","v":0},{"$f":"'RAB remaining lives'!O64","v":0},{"$f":"'RAB remaining lives'!P64","v":0},{"$f":"'RAB remaining lives'!Q64","v":0},{"$f":"'RAB remaining lives'!R64","v":0},{"$f":"'RAB remaining lives'!S64","v":0},{"$f":"'RAB remaining lives'!T64","v":0},{"$f":"'RAB remaining lives'!U64","v":0},{"$f":"'RAB remaining lives'!V64","v":0},{"$f":"'RAB remaining lives'!W64","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A59,0)","v":20},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A59,0)","v":35},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A59,0)","v":35},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A59,0)","v":35},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A59,0)","v":35},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A59,0)","v":35},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A59,0)","v":35},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A59,0)","v":35},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A59,0)","v":35},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A59,0)","v":35},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A59,0)","v":35},null,null,null,null,null,null,null,null,null,10]
[0,"Depreciated starting RAB",{"$f":"C59","v":695.44213336699579},{"$f":"IFERROR(MAX(0,C61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":660.67002669864598},{"$f":"IFERROR(MAX(0,D61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":625.89792003029618},{"$f":"IFERROR(MAX(0,E61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":591.12581336194637},{"$f":"IFERROR(MAX(0,F61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":556.35370669359656},{"$f":"IFERROR(MAX(0,G61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":521.58160002524676},{"$f":"IFERROR(MAX(0,H61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":486.80949335689695},{"$f":"IFERROR(MAX(0,I61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":452.03738668854714},{"$f":"IFERROR(MAX(0,J61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":417.26528002019734},{"$f":"IFERROR(MAX(0,K61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":382.49317335184753},{"$f":"IFERROR(MAX(0,L61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":347.72106668349772},{"$f":"IFERROR(MAX(0,M61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":312.94896001514792},{"$f":"IFERROR(MAX(0,N61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":278.17685334679811},{"$f":"IFERROR(MAX(0,O61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":243.4047466784483},{"$f":"IFERROR(MAX(0,P61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":208.6326400100985},{"$f":"IFERROR(MAX(0,Q61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":173.86053334174869},{"$f":"IFERROR(MAX(0,R61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":139.08842667339889},{"$f":"IFERROR(MAX(0,S61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":104.31632000504909},{"$f":"IFERROR(MAX(0,T61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":69.5442133366993},{"$f":"IFERROR(MAX(0,U61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":34.772106668349508},{"$f":"IFERROR(MAX(0,V61-(OFFSET($C61,0,$A61)/(OFFSET($C60,0,$A61)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A62)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D59","v":9},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,D62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,D62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":8.7428571428571438},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,E62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,E62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":8.4857142857142875},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,F62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,F62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":8.2285714285714313},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,G62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,G62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":7.9714285714285742},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,H62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,H62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":7.7142857142857171},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,I62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,I62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":7.45714285714286},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,J62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,J62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":7.2000000000000028},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,K62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,K62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":6.9428571428571457},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,L62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,L62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":6.6857142857142886},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,M62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,M62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":6.4285714285714315},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,N62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,N62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":6.1714285714285744},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,O62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,O62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":5.9142857142857173},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,P62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,P62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":5.6571428571428601},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,Q62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,Q62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":5.400000000000003},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,R62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,R62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":5.1428571428571459},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,S62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,S62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":4.8857142857142888},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,T62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,T62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":4.6285714285714317},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,U62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,U62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":4.3714285714285745},{"$f":"IFERROR(IF((OFFSET($C62,0,$A62))<0,\nMIN(0,V62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62)))),\nMAX(0,V62-(OFFSET($C62,0,$A62)/(OFFSET($C60,-$A61,$A62))))),0)","v":4.1142857142857174}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E59","v":9},8.7428571428571438,8.4857142857142875,8.2285714285714313,7.9714285714285742,7.7142857142857171,7.45714285714286,7.2000000000000028,6.9428571428571457,6.6857142857142886,6.4285714285714315,6.1714285714285744,5.9142857142857173,5.6571428571428601,5.400000000000003,5.1428571428571459,4.8857142857142888,4.6285714285714317,4.3714285714285745]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F59","v":9},8.7428571428571438,8.4857142857142875,8.2285714285714313,7.9714285714285742,7.7142857142857171,7.45714285714286,7.2000000000000028,6.9428571428571457,6.6857142857142886,6.4285714285714315,6.1714285714285744,5.9142857142857173,5.6571428571428601,5.400000000000003,5.1428571428571459,4.8857142857142888,4.6285714285714317]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G59","v":9},8.7428571428571438,8.4857142857142875,8.2285714285714313,7.9714285714285742,7.7142857142857171,7.45714285714286,7.2000000000000028,6.9428571428571457,6.6857142857142886,6.4285714285714315,6.1714285714285744,5.9142857142857173,5.6571428571428601,5.400000000000003,5.1428571428571459,4.8857142857142888]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H59","v":9},8.7428571428571438,8.4857142857142875,8.2285714285714313,7.9714285714285742,7.7142857142857171,7.45714285714286,7.2000000000000028,6.9428571428571457,6.6857142857142886,6.4285714285714315,6.1714285714285744,5.9142857142857173,5.6571428571428601,5.400000000000003,5.1428571428571459]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K59","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L59","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M59","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N59","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O59","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P59","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q59","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R59","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S59","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T59","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U59","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V59","v":0},{"$f":"IFERROR(IF((OFFSET($C80,0,$A80))<0,\nMIN(0,V80-(OFFSET($C80,0,$A80)/(OFFSET($C78,-$A79,$A80)))),\nMAX(0,V80-(OFFSET($C80,0,$A80)/(OFFSET($C78,-$A79,$A80))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W59","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C60","v":20},{"$f":"IF(C84=\"n/a\",\"n/a\",MAX(0,C84-1))","v":19},{"$f":"IF(D84=\"n/a\",\"n/a\",MAX(0,D84-1))","v":18},{"$f":"IF(E84=\"n/a\",\"n/a\",MAX(0,E84-1))","v":17},{"$f":"IF(F84=\"n/a\",\"n/a\",MAX(0,F84-1))","v":16},{"$f":"IF(G84=\"n/a\",\"n/a\",MAX(0,G84-1))","v":15},{"$f":"IF(H84=\"n/a\",\"n/a\",MAX(0,H84-1))","v":14},{"$f":"IF(I84=\"n/a\",\"n/a\",MAX(0,I84-1))","v":13},{"$f":"IF(J84=\"n/a\",\"n/a\",MAX(0,J84-1))","v":12},{"$f":"IF(K84=\"n/a\",\"n/a\",MAX(0,K84-1))","v":11},{"$f":"IF(L84=\"n/a\",\"n/a\",MAX(0,L84-1))","v":10},{"$f":"IF(M84=\"n/a\",\"n/a\",MAX(0,M84-1))","v":9},{"$f":"IF(N84=\"n/a\",\"n/a\",MAX(0,N84-1))","v":8},{"$f":"IF(O84=\"n/a\",\"n/a\",MAX(0,O84-1))","v":7},{"$f":"IF(P84=\"n/a\",\"n/a\",MAX(0,P84-1))","v":6},{"$f":"IF(Q84=\"n/a\",\"n/a\",MAX(0,Q84-1))","v":5},{"$f":"IF(R84=\"n/a\",\"n/a\",MAX(0,R84-1))","v":4},{"$f":"IF(S84=\"n/a\",\"n/a\",MAX(0,S84-1))","v":3},{"$f":"IF(T84=\"n/a\",\"n/a\",MAX(0,T84-1))","v":2},{"$f":"IF(U84=\"n/a\",\"n/a\",MAX(0,U84-1))","v":1},{"$f":"IF(V84=\"n/a\",\"n/a\",MAX(0,V84-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A62)","v":"RL Capex 2012-13"},null,{"$f":"D60","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16]
[null,"RL Capex 2013-14",null,null,{"$f":"E60","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F60","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G60","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H60","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21,20]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I60","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22,21]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J60","v":35},34,33,32,31,30,29,28,27,26,25,24,23,22]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K60","v":35},34,33,32,31,30,29,28,27,26,25,24,23]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L60","v":35},34,33,32,31,30,29,28,27,26,25,24]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M60","v":35},34,33,32,31,30,29,28,27,26,25]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N60","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O60","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P60","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q60","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R60","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S60","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T60","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U60","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V60","v":0},{"$f":"IF(V103=\"n/a\",\"n/a\",MAX(0,V103-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W60","v":10}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C84:C105,0)),IF(SUM(C61:C82)=0,0,IF((SUMPRODUCT(C61:C82,C84:C105)/SUM(C61:C82))<0,1,(SUMPRODUCT(C61:C82,C84:C105)/SUM(C61:C82)))),\"n/a\")","v":20},{"$f":"IF(ISERROR(MATCH(\"n/a\",D84:D105,0)),IF(SUM(D61:D82)=0,0,IF((SUMPRODUCT(D61:D82,D84:D105)/SUM(D61:D82))<0,1,(SUMPRODUCT(D61:D82,D84:D105)/SUM(D61:D82)))),\"n/a\")","v":19.21503127549234},18.455045305818036,17.72308549351516,17.022807409080627,16.358638111632814,15.407594561212591,14.463728414839228,13.528742924215527,12.604926559088824,11.695427968535373,10.804702047558008,9.9392657066908665,9.1090470360966478,8.3299532586294998,7.6291696635429131,7.0573079137672146,6.7205689936532131,6.8859532332066369,8.4709568961629529,18.111111111111114]
[]
["Asset Class 3",{"$f":"VLOOKUP($A108,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Easements"}]
[{"$f":"VALUE(REPLACE(A108,1,12,\"\"))","v":3},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A109,0)","v":596.44213336699579},{"$f":"'RAB remaining lives'!D114","v":15},{"$f":"'RAB remaining lives'!E114","v":15},{"$f":"'RAB remaining lives'!F114","v":15},{"$f":"'RAB remaining lives'!G114","v":15},{"$f":"'RAB remaining lives'!H114","v":15},{"$f":"'RAB remaining lives'!I114","v":0},{"$f":"'RAB remaining lives'!J114","v":0},{"$f":"'RAB remaining lives'!K114","v":0},{"$f":"'RAB remaining lives'!L114","v":0},{"$f":"'RAB remaining lives'!M114","v":0},{"$f":"'RAB remaining lives'!N114","v":0},{"$f":"'RAB remaining lives'!O114","v":0},{"$f":"'RAB remaining lives'!P114","v":0},{"$f":"'RAB remaining lives'!Q114","v":0},{"$f":"'RAB remaining lives'!R114","v":0},{"$f":"'RAB remaining lives'!S114","v":0},{"$f":"'RAB remaining lives'!T114","v":0},{"$f":"'RAB remaining lives'!U114","v":0},{"$f":"'RAB remaining lives'!V114","v":0},{"$f":"'RAB remaining lives'!W114","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A109,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A109,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A109,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A109,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A109,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A109,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A109,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A109,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A109,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A109,0)","v":"n/a"},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A109,0)","v":"n/a"},null,null,null,null,null,null,null,null,null,10]
[0,"Depreciated starting RAB",{"$f":"C109","v":596.44213336699579},{"$f":"IFERROR(MAX(0,C111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,D111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,E111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,F111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,G111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,H111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,I111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,J111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,K111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,L111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,M111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,N111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,O111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,P111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,R111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,S111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,T111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,U111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0},{"$f":"IFERROR(MAX(0,V111-(OFFSET($C111,0,$A111)/(OFFSET($C110,0,$A111)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A112)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D109","v":15},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,D112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,D112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,E112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,E112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,F112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,F112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,G112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,G112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,H112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,H112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,I112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,I112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,J112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,J112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,K112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,K112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,L112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,L112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,M112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,M112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,N112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,N112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,O112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,O112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,P112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,P112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,Q112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,Q112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,R112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,R112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,S112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,S112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,T112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,T112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,U112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,U112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C112,0,$A112))<0,\nMIN(0,V112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112)))),\nMAX(0,V112-(OFFSET($C112,0,$A112)/(OFFSET($C110,-$A111,$A112))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E109","v":15},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F109","v":15},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G109","v":15},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H109","v":15},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L109","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M109","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N109","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O109","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P109","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q109","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R109","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S109","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T109","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U109","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V109","v":0},{"$f":"IFERROR(IF((OFFSET($C130,0,$A130))<0,\nMIN(0,V130-(OFFSET($C130,0,$A130)/(OFFSET($C128,-$A129,$A130)))),\nMAX(0,V130-(OFFSET($C130,0,$A130)/(OFFSET($C128,-$A129,$A130))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W109","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C110","v":"n/a"},{"$f":"IF(C134=\"n/a\",\"n/a\",MAX(0,C134-1))","v":"n/a"},{"$f":"IF(D134=\"n/a\",\"n/a\",MAX(0,D134-1))","v":"n/a"},{"$f":"IF(E134=\"n/a\",\"n/a\",MAX(0,E134-1))","v":"n/a"},{"$f":"IF(F134=\"n/a\",\"n/a\",MAX(0,F134-1))","v":"n/a"},{"$f":"IF(G134=\"n/a\",\"n/a\",MAX(0,G134-1))","v":"n/a"},{"$f":"IF(H134=\"n/a\",\"n/a\",MAX(0,H134-1))","v":"n/a"},{"$f":"IF(I134=\"n/a\",\"n/a\",MAX(0,I134-1))","v":"n/a"},{"$f":"IF(J134=\"n/a\",\"n/a\",MAX(0,J134-1))","v":"n/a"},{"$f":"IF(K134=\"n/a\",\"n/a\",MAX(0,K134-1))","v":"n/a"},{"$f":"IF(L134=\"n/a\",\"n/a\",MAX(0,L134-1))","v":"n/a"},{"$f":"IF(M134=\"n/a\",\"n/a\",MAX(0,M134-1))","v":"n/a"},{"$f":"IF(N134=\"n/a\",\"n/a\",MAX(0,N134-1))","v":"n/a"},{"$f":"IF(O134=\"n/a\",\"n/a\",MAX(0,O134-1))","v":"n/a"},{"$f":"IF(P134=\"n/a\",\"n/a\",MAX(0,P134-1))","v":"n/a"},{"$f":"IF(Q134=\"n/a\",\"n/a\",MAX(0,Q134-1))","v":"n/a"},{"$f":"IF(R134=\"n/a\",\"n/a\",MAX(0,R134-1))","v":"n/a"},{"$f":"IF(S134=\"n/a\",\"n/a\",MAX(0,S134-1))","v":"n/a"},{"$f":"IF(T134=\"n/a\",\"n/a\",MAX(0,T134-1))","v":"n/a"},{"$f":"IF(U134=\"n/a\",\"n/a\",MAX(0,U134-1))","v":"n/a"},{"$f":"IF(V134=\"n/a\",\"n/a\",MAX(0,V134-1))","v":"n/a"}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A112)","v":"RL Capex 2012-13"},null,{"$f":"D110","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 2013-14",null,null,{"$f":"E110","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F110","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 2015-16",null,null,null,null,{"$f":"G110","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H110","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 2017-18",null,null,null,null,null,null,{"$f":"I110","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J110","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 2019-20",null,null,null,null,null,null,null,null,{"$f":"K110","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L110","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 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M110","v":"n/a"},"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N110","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O110","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P110","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q110","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R110","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S110","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T110","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U110","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V110","v":0},{"$f":"IF(V153=\"n/a\",\"n/a\",MAX(0,V153-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W110","v":10}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C134:C155,0)),IF(SUM(C111:C132)=0,0,IF((SUMPRODUCT(C111:C132,C134:C155)/SUM(C111:C132))<0,1,(SUMPRODUCT(C111:C132,C134:C155)/SUM(C111:C132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",D134:D155,0)),IF(SUM(D111:D132)=0,0,IF((SUMPRODUCT(D111:D132,D134:D155)/SUM(D111:D132))<0,1,(SUMPRODUCT(D111:D132,D134:D155)/SUM(D111:D132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",E134:E155,0)),IF(SUM(E111:E132)=0,0,IF((SUMPRODUCT(E111:E132,E134:E155)/SUM(E111:E132))<0,1,(SUMPRODUCT(E111:E132,E134:E155)/SUM(E111:E132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",F134:F155,0)),IF(SUM(F111:F132)=0,0,IF((SUMPRODUCT(F111:F132,F134:F155)/SUM(F111:F132))<0,1,(SUMPRODUCT(F111:F132,F134:F155)/SUM(F111:F132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",G134:G155,0)),IF(SUM(G111:G132)=0,0,IF((SUMPRODUCT(G111:G132,G134:G155)/SUM(G111:G132))<0,1,(SUMPRODUCT(G111:G132,G134:G155)/SUM(G111:G132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",H134:H155,0)),IF(SUM(H111:H132)=0,0,IF((SUMPRODUCT(H111:H132,H134:H155)/SUM(H111:H132))<0,1,(SUMPRODUCT(H111:H132,H134:H155)/SUM(H111:H132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",I134:I155,0)),IF(SUM(I111:I132)=0,0,IF((SUMPRODUCT(I111:I132,I134:I155)/SUM(I111:I132))<0,1,(SUMPRODUCT(I111:I132,I134:I155)/SUM(I111:I132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",J134:J155,0)),IF(SUM(J111:J132)=0,0,IF((SUMPRODUCT(J111:J132,J134:J155)/SUM(J111:J132))<0,1,(SUMPRODUCT(J111:J132,J134:J155)/SUM(J111:J132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",K134:K155,0)),IF(SUM(K111:K132)=0,0,IF((SUMPRODUCT(K111:K132,K134:K155)/SUM(K111:K132))<0,1,(SUMPRODUCT(K111:K132,K134:K155)/SUM(K111:K132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",L134:L155,0)),IF(SUM(L111:L132)=0,0,IF((SUMPRODUCT(L111:L132,L134:L155)/SUM(L111:L132))<0,1,(SUMPRODUCT(L111:L132,L134:L155)/SUM(L111:L132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",M134:M155,0)),IF(SUM(M111:M132)=0,0,IF((SUMPRODUCT(M111:M132,M134:M155)/SUM(M111:M132))<0,1,(SUMPRODUCT(M111:M132,M134:M155)/SUM(M111:M132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",N134:N155,0)),IF(SUM(N111:N132)=0,0,IF((SUMPRODUCT(N111:N132,N134:N155)/SUM(N111:N132))<0,1,(SUMPRODUCT(N111:N132,N134:N155)/SUM(N111:N132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",O134:O155,0)),IF(SUM(O111:O132)=0,0,IF((SUMPRODUCT(O111:O132,O134:O155)/SUM(O111:O132))<0,1,(SUMPRODUCT(O111:O132,O134:O155)/SUM(O111:O132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",P134:P155,0)),IF(SUM(P111:P132)=0,0,IF((SUMPRODUCT(P111:P132,P134:P155)/SUM(P111:P132))<0,1,(SUMPRODUCT(P111:P132,P134:P155)/SUM(P111:P132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q134:Q155,0)),IF(SUM(Q111:Q132)=0,0,IF((SUMPRODUCT(Q111:Q132,Q134:Q155)/SUM(Q111:Q132))<0,1,(SUMPRODUCT(Q111:Q132,Q134:Q155)/SUM(Q111:Q132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",R134:R155,0)),IF(SUM(R111:R132)=0,0,IF((SUMPRODUCT(R111:R132,R134:R155)/SUM(R111:R132))<0,1,(SUMPRODUCT(R111:R132,R134:R155)/SUM(R111:R132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",S134:S155,0)),IF(SUM(S111:S132)=0,0,IF((SUMPRODUCT(S111:S132,S134:S155)/SUM(S111:S132))<0,1,(SUMPRODUCT(S111:S132,S134:S155)/SUM(S111:S132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",T134:T155,0)),IF(SUM(T111:T132)=0,0,IF((SUMPRODUCT(T111:T132,T134:T155)/SUM(T111:T132))<0,1,(SUMPRODUCT(T111:T132,T134:T155)/SUM(T111:T132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",U134:U155,0)),IF(SUM(U111:U132)=0,0,IF((SUMPRODUCT(U111:U132,U134:U155)/SUM(U111:U132))<0,1,(SUMPRODUCT(U111:U132,U134:U155)/SUM(U111:U132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",V134:V155,0)),IF(SUM(V111:V132)=0,0,IF((SUMPRODUCT(V111:V132,V134:V155)/SUM(V111:V132))<0,1,(SUMPRODUCT(V111:V132,V134:V155)/SUM(V111:V132)))),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(MATCH(\"n/a\",W134:W155,0)),IF(SUM(W111:W132)=0,0,IF((SUMPRODUCT(W111:W132,W134:W155)/SUM(W111:W132))<0,1,(SUMPRODUCT(W111:W132,W134:W155)/SUM(W111:W132)))),\"n/a\")","v":"n/a"}]
[]
["Asset Class 4",{"$f":"VLOOKUP($A158,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A158,1,12,\"\"))","v":4},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A159,0)","v":0},{"$f":"'RAB remaining lives'!D164","v":0},{"$f":"'RAB remaining lives'!E164","v":0},{"$f":"'RAB remaining lives'!F164","v":0},{"$f":"'RAB remaining lives'!G164","v":0},{"$f":"'RAB remaining lives'!H164","v":0},{"$f":"'RAB remaining lives'!I164","v":0},{"$f":"'RAB remaining lives'!J164","v":0},{"$f":"'RAB remaining lives'!K164","v":0},{"$f":"'RAB remaining lives'!L164","v":0},{"$f":"'RAB remaining lives'!M164","v":0},{"$f":"'RAB remaining lives'!N164","v":0},{"$f":"'RAB remaining lives'!O164","v":0},{"$f":"'RAB remaining lives'!P164","v":0},{"$f":"'RAB remaining lives'!Q164","v":0},{"$f":"'RAB remaining lives'!R164","v":0},{"$f":"'RAB remaining lives'!S164","v":0},{"$f":"'RAB remaining lives'!T164","v":0},{"$f":"'RAB remaining lives'!U164","v":0},{"$f":"'RAB remaining lives'!V164","v":0},{"$f":"'RAB remaining lives'!W164","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A159,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C159","v":0},{"$f":"IFERROR(MAX(0,C161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,D161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,E161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,F161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,G161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,H161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,I161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,J161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,K161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,L161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,M161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,N161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,O161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,P161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,R161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,S161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,T161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,U161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0},{"$f":"IFERROR(MAX(0,V161-(OFFSET($C161,0,$A161)/(OFFSET($C160,0,$A161)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A162)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D159","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,D162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,D162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,E162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,E162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,F162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,F162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,G162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,G162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,H162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,H162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,I162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,I162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,J162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,J162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,K162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,K162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,L162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,L162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,M162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,M162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,N162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,N162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,O162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,O162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,P162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,P162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,Q162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,Q162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,R162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,R162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,S162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,S162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,T162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,T162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,U162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,U162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C162,0,$A162))<0,\nMIN(0,V162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162)))),\nMAX(0,V162-(OFFSET($C162,0,$A162)/(OFFSET($C160,-$A161,$A162))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L159","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M159","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N159","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O159","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P159","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q159","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R159","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S159","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T159","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U159","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V159","v":0},{"$f":"IFERROR(IF((OFFSET($C180,0,$A180))<0,\nMIN(0,V180-(OFFSET($C180,0,$A180)/(OFFSET($C178,-$A179,$A180)))),\nMAX(0,V180-(OFFSET($C180,0,$A180)/(OFFSET($C178,-$A179,$A180))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W159","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C160","v":0},{"$f":"IF(C184=\"n/a\",\"n/a\",MAX(0,C184-1))","v":0},{"$f":"IF(D184=\"n/a\",\"n/a\",MAX(0,D184-1))","v":0},{"$f":"IF(E184=\"n/a\",\"n/a\",MAX(0,E184-1))","v":0},{"$f":"IF(F184=\"n/a\",\"n/a\",MAX(0,F184-1))","v":0},{"$f":"IF(G184=\"n/a\",\"n/a\",MAX(0,G184-1))","v":0},{"$f":"IF(H184=\"n/a\",\"n/a\",MAX(0,H184-1))","v":0},{"$f":"IF(I184=\"n/a\",\"n/a\",MAX(0,I184-1))","v":0},{"$f":"IF(J184=\"n/a\",\"n/a\",MAX(0,J184-1))","v":0},{"$f":"IF(K184=\"n/a\",\"n/a\",MAX(0,K184-1))","v":0},{"$f":"IF(L184=\"n/a\",\"n/a\",MAX(0,L184-1))","v":0},{"$f":"IF(M184=\"n/a\",\"n/a\",MAX(0,M184-1))","v":0},{"$f":"IF(N184=\"n/a\",\"n/a\",MAX(0,N184-1))","v":0},{"$f":"IF(O184=\"n/a\",\"n/a\",MAX(0,O184-1))","v":0},{"$f":"IF(P184=\"n/a\",\"n/a\",MAX(0,P184-1))","v":0},{"$f":"IF(Q184=\"n/a\",\"n/a\",MAX(0,Q184-1))","v":0},{"$f":"IF(R184=\"n/a\",\"n/a\",MAX(0,R184-1))","v":0},{"$f":"IF(S184=\"n/a\",\"n/a\",MAX(0,S184-1))","v":0},{"$f":"IF(T184=\"n/a\",\"n/a\",MAX(0,T184-1))","v":0},{"$f":"IF(U184=\"n/a\",\"n/a\",MAX(0,U184-1))","v":0},{"$f":"IF(V184=\"n/a\",\"n/a\",MAX(0,V184-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A162)","v":"RL Capex 2012-13"},null,{"$f":"D160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K160","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L160","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M160","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N160","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O160","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P160","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q160","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R160","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S160","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T160","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U160","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V160","v":0},{"$f":"IF(V203=\"n/a\",\"n/a\",MAX(0,V203-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W160","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C184:C205,0)),IF(SUM(C161:C182)=0,0,IF((SUMPRODUCT(C161:C182,C184:C205)/SUM(C161:C182))<0,1,(SUMPRODUCT(C161:C182,C184:C205)/SUM(C161:C182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D184:D205,0)),IF(SUM(D161:D182)=0,0,IF((SUMPRODUCT(D161:D182,D184:D205)/SUM(D161:D182))<0,1,(SUMPRODUCT(D161:D182,D184:D205)/SUM(D161:D182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E184:E205,0)),IF(SUM(E161:E182)=0,0,IF((SUMPRODUCT(E161:E182,E184:E205)/SUM(E161:E182))<0,1,(SUMPRODUCT(E161:E182,E184:E205)/SUM(E161:E182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F184:F205,0)),IF(SUM(F161:F182)=0,0,IF((SUMPRODUCT(F161:F182,F184:F205)/SUM(F161:F182))<0,1,(SUMPRODUCT(F161:F182,F184:F205)/SUM(F161:F182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G184:G205,0)),IF(SUM(G161:G182)=0,0,IF((SUMPRODUCT(G161:G182,G184:G205)/SUM(G161:G182))<0,1,(SUMPRODUCT(G161:G182,G184:G205)/SUM(G161:G182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H184:H205,0)),IF(SUM(H161:H182)=0,0,IF((SUMPRODUCT(H161:H182,H184:H205)/SUM(H161:H182))<0,1,(SUMPRODUCT(H161:H182,H184:H205)/SUM(H161:H182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I184:I205,0)),IF(SUM(I161:I182)=0,0,IF((SUMPRODUCT(I161:I182,I184:I205)/SUM(I161:I182))<0,1,(SUMPRODUCT(I161:I182,I184:I205)/SUM(I161:I182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J184:J205,0)),IF(SUM(J161:J182)=0,0,IF((SUMPRODUCT(J161:J182,J184:J205)/SUM(J161:J182))<0,1,(SUMPRODUCT(J161:J182,J184:J205)/SUM(J161:J182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K184:K205,0)),IF(SUM(K161:K182)=0,0,IF((SUMPRODUCT(K161:K182,K184:K205)/SUM(K161:K182))<0,1,(SUMPRODUCT(K161:K182,K184:K205)/SUM(K161:K182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L184:L205,0)),IF(SUM(L161:L182)=0,0,IF((SUMPRODUCT(L161:L182,L184:L205)/SUM(L161:L182))<0,1,(SUMPRODUCT(L161:L182,L184:L205)/SUM(L161:L182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M184:M205,0)),IF(SUM(M161:M182)=0,0,IF((SUMPRODUCT(M161:M182,M184:M205)/SUM(M161:M182))<0,1,(SUMPRODUCT(M161:M182,M184:M205)/SUM(M161:M182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N184:N205,0)),IF(SUM(N161:N182)=0,0,IF((SUMPRODUCT(N161:N182,N184:N205)/SUM(N161:N182))<0,1,(SUMPRODUCT(N161:N182,N184:N205)/SUM(N161:N182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O184:O205,0)),IF(SUM(O161:O182)=0,0,IF((SUMPRODUCT(O161:O182,O184:O205)/SUM(O161:O182))<0,1,(SUMPRODUCT(O161:O182,O184:O205)/SUM(O161:O182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P184:P205,0)),IF(SUM(P161:P182)=0,0,IF((SUMPRODUCT(P161:P182,P184:P205)/SUM(P161:P182))<0,1,(SUMPRODUCT(P161:P182,P184:P205)/SUM(P161:P182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q184:Q205,0)),IF(SUM(Q161:Q182)=0,0,IF((SUMPRODUCT(Q161:Q182,Q184:Q205)/SUM(Q161:Q182))<0,1,(SUMPRODUCT(Q161:Q182,Q184:Q205)/SUM(Q161:Q182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R184:R205,0)),IF(SUM(R161:R182)=0,0,IF((SUMPRODUCT(R161:R182,R184:R205)/SUM(R161:R182))<0,1,(SUMPRODUCT(R161:R182,R184:R205)/SUM(R161:R182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S184:S205,0)),IF(SUM(S161:S182)=0,0,IF((SUMPRODUCT(S161:S182,S184:S205)/SUM(S161:S182))<0,1,(SUMPRODUCT(S161:S182,S184:S205)/SUM(S161:S182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T184:T205,0)),IF(SUM(T161:T182)=0,0,IF((SUMPRODUCT(T161:T182,T184:T205)/SUM(T161:T182))<0,1,(SUMPRODUCT(T161:T182,T184:T205)/SUM(T161:T182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U184:U205,0)),IF(SUM(U161:U182)=0,0,IF((SUMPRODUCT(U161:U182,U184:U205)/SUM(U161:U182))<0,1,(SUMPRODUCT(U161:U182,U184:U205)/SUM(U161:U182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V184:V205,0)),IF(SUM(V161:V182)=0,0,IF((SUMPRODUCT(V161:V182,V184:V205)/SUM(V161:V182))<0,1,(SUMPRODUCT(V161:V182,V184:V205)/SUM(V161:V182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W184:W205,0)),IF(SUM(W161:W182)=0,0,IF((SUMPRODUCT(W161:W182,W184:W205)/SUM(W161:W182))<0,1,(SUMPRODUCT(W161:W182,W184:W205)/SUM(W161:W182)))),\"n/a\")","v":0}]
[]
["Asset Class 5",{"$f":"VLOOKUP($A208,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A208,1,12,\"\"))","v":5},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A209,0)","v":0},{"$f":"'RAB remaining lives'!D214","v":0},{"$f":"'RAB remaining lives'!E214","v":0},{"$f":"'RAB remaining lives'!F214","v":0},{"$f":"'RAB remaining lives'!G214","v":0},{"$f":"'RAB remaining lives'!H214","v":0},{"$f":"'RAB remaining lives'!I214","v":0},{"$f":"'RAB remaining lives'!J214","v":0},{"$f":"'RAB remaining lives'!K214","v":0},{"$f":"'RAB remaining lives'!L214","v":0},{"$f":"'RAB remaining lives'!M214","v":0},{"$f":"'RAB remaining lives'!N214","v":0},{"$f":"'RAB remaining lives'!O214","v":0},{"$f":"'RAB remaining lives'!P214","v":0},{"$f":"'RAB remaining lives'!Q214","v":0},{"$f":"'RAB remaining lives'!R214","v":0},{"$f":"'RAB remaining lives'!S214","v":0},{"$f":"'RAB remaining lives'!T214","v":0},{"$f":"'RAB remaining lives'!U214","v":0},{"$f":"'RAB remaining lives'!V214","v":0},{"$f":"'RAB remaining lives'!W214","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A209,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C209","v":0},{"$f":"IFERROR(MAX(0,C211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,D211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,E211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,F211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,G211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,H211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,I211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,J211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,K211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,L211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,M211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,N211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,O211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,P211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,R211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,S211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,T211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,U211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0},{"$f":"IFERROR(MAX(0,V211-(OFFSET($C211,0,$A211)/(OFFSET($C210,0,$A211)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A212)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D209","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,D212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,D212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,E212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,E212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,F212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,F212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,G212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,G212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,H212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,H212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,I212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,I212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,J212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,J212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,K212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,K212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,L212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,L212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,M212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,M212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,N212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,N212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,O212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,O212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,P212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,P212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,Q212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,Q212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,R212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,R212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,S212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,S212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,T212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,T212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,U212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,U212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C212,0,$A212))<0,\nMIN(0,V212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212)))),\nMAX(0,V212-(OFFSET($C212,0,$A212)/(OFFSET($C210,-$A211,$A212))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K209","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L209","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M209","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N209","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O209","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P209","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q209","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R209","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S209","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T209","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U209","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V209","v":0},{"$f":"IFERROR(IF((OFFSET($C230,0,$A230))<0,\nMIN(0,V230-(OFFSET($C230,0,$A230)/(OFFSET($C228,-$A229,$A230)))),\nMAX(0,V230-(OFFSET($C230,0,$A230)/(OFFSET($C228,-$A229,$A230))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W209","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C210","v":0},{"$f":"IF(C234=\"n/a\",\"n/a\",MAX(0,C234-1))","v":0},{"$f":"IF(D234=\"n/a\",\"n/a\",MAX(0,D234-1))","v":0},{"$f":"IF(E234=\"n/a\",\"n/a\",MAX(0,E234-1))","v":0},{"$f":"IF(F234=\"n/a\",\"n/a\",MAX(0,F234-1))","v":0},{"$f":"IF(G234=\"n/a\",\"n/a\",MAX(0,G234-1))","v":0},{"$f":"IF(H234=\"n/a\",\"n/a\",MAX(0,H234-1))","v":0},{"$f":"IF(I234=\"n/a\",\"n/a\",MAX(0,I234-1))","v":0},{"$f":"IF(J234=\"n/a\",\"n/a\",MAX(0,J234-1))","v":0},{"$f":"IF(K234=\"n/a\",\"n/a\",MAX(0,K234-1))","v":0},{"$f":"IF(L234=\"n/a\",\"n/a\",MAX(0,L234-1))","v":0},{"$f":"IF(M234=\"n/a\",\"n/a\",MAX(0,M234-1))","v":0},{"$f":"IF(N234=\"n/a\",\"n/a\",MAX(0,N234-1))","v":0},{"$f":"IF(O234=\"n/a\",\"n/a\",MAX(0,O234-1))","v":0},{"$f":"IF(P234=\"n/a\",\"n/a\",MAX(0,P234-1))","v":0},{"$f":"IF(Q234=\"n/a\",\"n/a\",MAX(0,Q234-1))","v":0},{"$f":"IF(R234=\"n/a\",\"n/a\",MAX(0,R234-1))","v":0},{"$f":"IF(S234=\"n/a\",\"n/a\",MAX(0,S234-1))","v":0},{"$f":"IF(T234=\"n/a\",\"n/a\",MAX(0,T234-1))","v":0},{"$f":"IF(U234=\"n/a\",\"n/a\",MAX(0,U234-1))","v":0},{"$f":"IF(V234=\"n/a\",\"n/a\",MAX(0,V234-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A212)","v":"RL Capex 2012-13"},null,{"$f":"D210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K210","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L210","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M210","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N210","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O210","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P210","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q210","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R210","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S210","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T210","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U210","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V210","v":0},{"$f":"IF(V253=\"n/a\",\"n/a\",MAX(0,V253-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W210","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C234:C255,0)),IF(SUM(C211:C232)=0,0,IF((SUMPRODUCT(C211:C232,C234:C255)/SUM(C211:C232))<0,1,(SUMPRODUCT(C211:C232,C234:C255)/SUM(C211:C232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D234:D255,0)),IF(SUM(D211:D232)=0,0,IF((SUMPRODUCT(D211:D232,D234:D255)/SUM(D211:D232))<0,1,(SUMPRODUCT(D211:D232,D234:D255)/SUM(D211:D232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E234:E255,0)),IF(SUM(E211:E232)=0,0,IF((SUMPRODUCT(E211:E232,E234:E255)/SUM(E211:E232))<0,1,(SUMPRODUCT(E211:E232,E234:E255)/SUM(E211:E232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F234:F255,0)),IF(SUM(F211:F232)=0,0,IF((SUMPRODUCT(F211:F232,F234:F255)/SUM(F211:F232))<0,1,(SUMPRODUCT(F211:F232,F234:F255)/SUM(F211:F232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G234:G255,0)),IF(SUM(G211:G232)=0,0,IF((SUMPRODUCT(G211:G232,G234:G255)/SUM(G211:G232))<0,1,(SUMPRODUCT(G211:G232,G234:G255)/SUM(G211:G232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H234:H255,0)),IF(SUM(H211:H232)=0,0,IF((SUMPRODUCT(H211:H232,H234:H255)/SUM(H211:H232))<0,1,(SUMPRODUCT(H211:H232,H234:H255)/SUM(H211:H232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I234:I255,0)),IF(SUM(I211:I232)=0,0,IF((SUMPRODUCT(I211:I232,I234:I255)/SUM(I211:I232))<0,1,(SUMPRODUCT(I211:I232,I234:I255)/SUM(I211:I232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J234:J255,0)),IF(SUM(J211:J232)=0,0,IF((SUMPRODUCT(J211:J232,J234:J255)/SUM(J211:J232))<0,1,(SUMPRODUCT(J211:J232,J234:J255)/SUM(J211:J232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K234:K255,0)),IF(SUM(K211:K232)=0,0,IF((SUMPRODUCT(K211:K232,K234:K255)/SUM(K211:K232))<0,1,(SUMPRODUCT(K211:K232,K234:K255)/SUM(K211:K232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L234:L255,0)),IF(SUM(L211:L232)=0,0,IF((SUMPRODUCT(L211:L232,L234:L255)/SUM(L211:L232))<0,1,(SUMPRODUCT(L211:L232,L234:L255)/SUM(L211:L232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M234:M255,0)),IF(SUM(M211:M232)=0,0,IF((SUMPRODUCT(M211:M232,M234:M255)/SUM(M211:M232))<0,1,(SUMPRODUCT(M211:M232,M234:M255)/SUM(M211:M232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N234:N255,0)),IF(SUM(N211:N232)=0,0,IF((SUMPRODUCT(N211:N232,N234:N255)/SUM(N211:N232))<0,1,(SUMPRODUCT(N211:N232,N234:N255)/SUM(N211:N232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O234:O255,0)),IF(SUM(O211:O232)=0,0,IF((SUMPRODUCT(O211:O232,O234:O255)/SUM(O211:O232))<0,1,(SUMPRODUCT(O211:O232,O234:O255)/SUM(O211:O232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P234:P255,0)),IF(SUM(P211:P232)=0,0,IF((SUMPRODUCT(P211:P232,P234:P255)/SUM(P211:P232))<0,1,(SUMPRODUCT(P211:P232,P234:P255)/SUM(P211:P232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q234:Q255,0)),IF(SUM(Q211:Q232)=0,0,IF((SUMPRODUCT(Q211:Q232,Q234:Q255)/SUM(Q211:Q232))<0,1,(SUMPRODUCT(Q211:Q232,Q234:Q255)/SUM(Q211:Q232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R234:R255,0)),IF(SUM(R211:R232)=0,0,IF((SUMPRODUCT(R211:R232,R234:R255)/SUM(R211:R232))<0,1,(SUMPRODUCT(R211:R232,R234:R255)/SUM(R211:R232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S234:S255,0)),IF(SUM(S211:S232)=0,0,IF((SUMPRODUCT(S211:S232,S234:S255)/SUM(S211:S232))<0,1,(SUMPRODUCT(S211:S232,S234:S255)/SUM(S211:S232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T234:T255,0)),IF(SUM(T211:T232)=0,0,IF((SUMPRODUCT(T211:T232,T234:T255)/SUM(T211:T232))<0,1,(SUMPRODUCT(T211:T232,T234:T255)/SUM(T211:T232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U234:U255,0)),IF(SUM(U211:U232)=0,0,IF((SUMPRODUCT(U211:U232,U234:U255)/SUM(U211:U232))<0,1,(SUMPRODUCT(U211:U232,U234:U255)/SUM(U211:U232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V234:V255,0)),IF(SUM(V211:V232)=0,0,IF((SUMPRODUCT(V211:V232,V234:V255)/SUM(V211:V232))<0,1,(SUMPRODUCT(V211:V232,V234:V255)/SUM(V211:V232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W234:W255,0)),IF(SUM(W211:W232)=0,0,IF((SUMPRODUCT(W211:W232,W234:W255)/SUM(W211:W232))<0,1,(SUMPRODUCT(W211:W232,W234:W255)/SUM(W211:W232)))),\"n/a\")","v":0}]
[]
["Asset Class 6",{"$f":"VLOOKUP($A258,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A258,1,12,\"\"))","v":6},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A259,0)","v":0},{"$f":"'RAB remaining lives'!D264","v":0},{"$f":"'RAB remaining lives'!E264","v":0},{"$f":"'RAB remaining lives'!F264","v":0},{"$f":"'RAB remaining lives'!G264","v":0},{"$f":"'RAB remaining lives'!H264","v":0},{"$f":"'RAB remaining lives'!I264","v":0},{"$f":"'RAB remaining lives'!J264","v":0},{"$f":"'RAB remaining lives'!K264","v":0},{"$f":"'RAB remaining lives'!L264","v":0},{"$f":"'RAB remaining lives'!M264","v":0},{"$f":"'RAB remaining lives'!N264","v":0},{"$f":"'RAB remaining lives'!O264","v":0},{"$f":"'RAB remaining lives'!P264","v":0},{"$f":"'RAB remaining lives'!Q264","v":0},{"$f":"'RAB remaining lives'!R264","v":0},{"$f":"'RAB remaining lives'!S264","v":0},{"$f":"'RAB remaining lives'!T264","v":0},{"$f":"'RAB remaining lives'!U264","v":0},{"$f":"'RAB remaining lives'!V264","v":0},{"$f":"'RAB remaining lives'!W264","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A259,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C259","v":0},{"$f":"IFERROR(MAX(0,C261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,D261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,E261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,F261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,G261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,H261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,I261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,J261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,K261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,L261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,M261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,N261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,O261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,P261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,R261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,S261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,T261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,U261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0},{"$f":"IFERROR(MAX(0,V261-(OFFSET($C261,0,$A261)/(OFFSET($C260,0,$A261)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A262)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D259","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,D262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,D262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,E262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,E262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,F262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,F262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,G262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,G262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,H262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,H262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,I262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,I262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,J262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,J262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,K262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,K262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,L262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,L262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,M262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,M262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,N262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,N262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,O262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,O262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,P262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,P262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,Q262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,Q262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,R262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,R262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,S262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,S262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,T262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,T262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,U262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,U262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C262,0,$A262))<0,\nMIN(0,V262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262)))),\nMAX(0,V262-(OFFSET($C262,0,$A262)/(OFFSET($C260,-$A261,$A262))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K259","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L259","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M259","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N259","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O259","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P259","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q259","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R259","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S259","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T259","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U259","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V259","v":0},{"$f":"IFERROR(IF((OFFSET($C280,0,$A280))<0,\nMIN(0,V280-(OFFSET($C280,0,$A280)/(OFFSET($C278,-$A279,$A280)))),\nMAX(0,V280-(OFFSET($C280,0,$A280)/(OFFSET($C278,-$A279,$A280))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W259","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C260","v":0},{"$f":"IF(C284=\"n/a\",\"n/a\",MAX(0,C284-1))","v":0},{"$f":"IF(D284=\"n/a\",\"n/a\",MAX(0,D284-1))","v":0},{"$f":"IF(E284=\"n/a\",\"n/a\",MAX(0,E284-1))","v":0},{"$f":"IF(F284=\"n/a\",\"n/a\",MAX(0,F284-1))","v":0},{"$f":"IF(G284=\"n/a\",\"n/a\",MAX(0,G284-1))","v":0},{"$f":"IF(H284=\"n/a\",\"n/a\",MAX(0,H284-1))","v":0},{"$f":"IF(I284=\"n/a\",\"n/a\",MAX(0,I284-1))","v":0},{"$f":"IF(J284=\"n/a\",\"n/a\",MAX(0,J284-1))","v":0},{"$f":"IF(K284=\"n/a\",\"n/a\",MAX(0,K284-1))","v":0},{"$f":"IF(L284=\"n/a\",\"n/a\",MAX(0,L284-1))","v":0},{"$f":"IF(M284=\"n/a\",\"n/a\",MAX(0,M284-1))","v":0},{"$f":"IF(N284=\"n/a\",\"n/a\",MAX(0,N284-1))","v":0},{"$f":"IF(O284=\"n/a\",\"n/a\",MAX(0,O284-1))","v":0},{"$f":"IF(P284=\"n/a\",\"n/a\",MAX(0,P284-1))","v":0},{"$f":"IF(Q284=\"n/a\",\"n/a\",MAX(0,Q284-1))","v":0},{"$f":"IF(R284=\"n/a\",\"n/a\",MAX(0,R284-1))","v":0},{"$f":"IF(S284=\"n/a\",\"n/a\",MAX(0,S284-1))","v":0},{"$f":"IF(T284=\"n/a\",\"n/a\",MAX(0,T284-1))","v":0},{"$f":"IF(U284=\"n/a\",\"n/a\",MAX(0,U284-1))","v":0},{"$f":"IF(V284=\"n/a\",\"n/a\",MAX(0,V284-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A262)","v":"RL Capex 2012-13"},null,{"$f":"D260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K260","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L260","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N260","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O260","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P260","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q260","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R260","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S260","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T260","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U260","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V260","v":0},{"$f":"IF(V303=\"n/a\",\"n/a\",MAX(0,V303-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W260","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C284:C305,0)),IF(SUM(C261:C282)=0,0,IF((SUMPRODUCT(C261:C282,C284:C305)/SUM(C261:C282))<0,1,(SUMPRODUCT(C261:C282,C284:C305)/SUM(C261:C282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D284:D305,0)),IF(SUM(D261:D282)=0,0,IF((SUMPRODUCT(D261:D282,D284:D305)/SUM(D261:D282))<0,1,(SUMPRODUCT(D261:D282,D284:D305)/SUM(D261:D282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E284:E305,0)),IF(SUM(E261:E282)=0,0,IF((SUMPRODUCT(E261:E282,E284:E305)/SUM(E261:E282))<0,1,(SUMPRODUCT(E261:E282,E284:E305)/SUM(E261:E282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F284:F305,0)),IF(SUM(F261:F282)=0,0,IF((SUMPRODUCT(F261:F282,F284:F305)/SUM(F261:F282))<0,1,(SUMPRODUCT(F261:F282,F284:F305)/SUM(F261:F282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G284:G305,0)),IF(SUM(G261:G282)=0,0,IF((SUMPRODUCT(G261:G282,G284:G305)/SUM(G261:G282))<0,1,(SUMPRODUCT(G261:G282,G284:G305)/SUM(G261:G282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H284:H305,0)),IF(SUM(H261:H282)=0,0,IF((SUMPRODUCT(H261:H282,H284:H305)/SUM(H261:H282))<0,1,(SUMPRODUCT(H261:H282,H284:H305)/SUM(H261:H282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I284:I305,0)),IF(SUM(I261:I282)=0,0,IF((SUMPRODUCT(I261:I282,I284:I305)/SUM(I261:I282))<0,1,(SUMPRODUCT(I261:I282,I284:I305)/SUM(I261:I282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J284:J305,0)),IF(SUM(J261:J282)=0,0,IF((SUMPRODUCT(J261:J282,J284:J305)/SUM(J261:J282))<0,1,(SUMPRODUCT(J261:J282,J284:J305)/SUM(J261:J282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K284:K305,0)),IF(SUM(K261:K282)=0,0,IF((SUMPRODUCT(K261:K282,K284:K305)/SUM(K261:K282))<0,1,(SUMPRODUCT(K261:K282,K284:K305)/SUM(K261:K282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L284:L305,0)),IF(SUM(L261:L282)=0,0,IF((SUMPRODUCT(L261:L282,L284:L305)/SUM(L261:L282))<0,1,(SUMPRODUCT(L261:L282,L284:L305)/SUM(L261:L282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M284:M305,0)),IF(SUM(M261:M282)=0,0,IF((SUMPRODUCT(M261:M282,M284:M305)/SUM(M261:M282))<0,1,(SUMPRODUCT(M261:M282,M284:M305)/SUM(M261:M282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N284:N305,0)),IF(SUM(N261:N282)=0,0,IF((SUMPRODUCT(N261:N282,N284:N305)/SUM(N261:N282))<0,1,(SUMPRODUCT(N261:N282,N284:N305)/SUM(N261:N282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O284:O305,0)),IF(SUM(O261:O282)=0,0,IF((SUMPRODUCT(O261:O282,O284:O305)/SUM(O261:O282))<0,1,(SUMPRODUCT(O261:O282,O284:O305)/SUM(O261:O282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P284:P305,0)),IF(SUM(P261:P282)=0,0,IF((SUMPRODUCT(P261:P282,P284:P305)/SUM(P261:P282))<0,1,(SUMPRODUCT(P261:P282,P284:P305)/SUM(P261:P282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q284:Q305,0)),IF(SUM(Q261:Q282)=0,0,IF((SUMPRODUCT(Q261:Q282,Q284:Q305)/SUM(Q261:Q282))<0,1,(SUMPRODUCT(Q261:Q282,Q284:Q305)/SUM(Q261:Q282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R284:R305,0)),IF(SUM(R261:R282)=0,0,IF((SUMPRODUCT(R261:R282,R284:R305)/SUM(R261:R282))<0,1,(SUMPRODUCT(R261:R282,R284:R305)/SUM(R261:R282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S284:S305,0)),IF(SUM(S261:S282)=0,0,IF((SUMPRODUCT(S261:S282,S284:S305)/SUM(S261:S282))<0,1,(SUMPRODUCT(S261:S282,S284:S305)/SUM(S261:S282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T284:T305,0)),IF(SUM(T261:T282)=0,0,IF((SUMPRODUCT(T261:T282,T284:T305)/SUM(T261:T282))<0,1,(SUMPRODUCT(T261:T282,T284:T305)/SUM(T261:T282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U284:U305,0)),IF(SUM(U261:U282)=0,0,IF((SUMPRODUCT(U261:U282,U284:U305)/SUM(U261:U282))<0,1,(SUMPRODUCT(U261:U282,U284:U305)/SUM(U261:U282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V284:V305,0)),IF(SUM(V261:V282)=0,0,IF((SUMPRODUCT(V261:V282,V284:V305)/SUM(V261:V282))<0,1,(SUMPRODUCT(V261:V282,V284:V305)/SUM(V261:V282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W284:W305,0)),IF(SUM(W261:W282)=0,0,IF((SUMPRODUCT(W261:W282,W284:W305)/SUM(W261:W282))<0,1,(SUMPRODUCT(W261:W282,W284:W305)/SUM(W261:W282)))),\"n/a\")","v":0}]
[]
["Asset Class 7",{"$f":"VLOOKUP($A308,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A308,1,12,\"\"))","v":7},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A309,0)","v":0},{"$f":"'RAB remaining lives'!D314","v":0},{"$f":"'RAB remaining lives'!E314","v":0},{"$f":"'RAB remaining lives'!F314","v":0},{"$f":"'RAB remaining lives'!G314","v":0},{"$f":"'RAB remaining lives'!H314","v":0},{"$f":"'RAB remaining lives'!I314","v":0},{"$f":"'RAB remaining lives'!J314","v":0},{"$f":"'RAB remaining lives'!K314","v":0},{"$f":"'RAB remaining lives'!L314","v":0},{"$f":"'RAB remaining lives'!M314","v":0},{"$f":"'RAB remaining lives'!N314","v":0},{"$f":"'RAB remaining lives'!O314","v":0},{"$f":"'RAB remaining lives'!P314","v":0},{"$f":"'RAB remaining lives'!Q314","v":0},{"$f":"'RAB remaining lives'!R314","v":0},{"$f":"'RAB remaining lives'!S314","v":0},{"$f":"'RAB remaining lives'!T314","v":0},{"$f":"'RAB remaining lives'!U314","v":0},{"$f":"'RAB remaining lives'!V314","v":0},{"$f":"'RAB remaining lives'!W314","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A309,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C309","v":0},{"$f":"IFERROR(MAX(0,C311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,D311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,E311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,F311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,G311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,H311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,I311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,J311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,K311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,L311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,M311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,N311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,O311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,P311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,R311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,S311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,T311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,U311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0},{"$f":"IFERROR(MAX(0,V311-(OFFSET($C311,0,$A311)/(OFFSET($C310,0,$A311)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A312)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D309","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,D312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,D312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,E312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,E312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,F312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,F312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,G312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,G312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,H312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,H312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,I312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,I312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,J312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,J312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,K312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,K312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,L312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,L312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,M312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,M312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,N312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,N312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,O312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,O312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,P312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,P312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,Q312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,Q312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,R312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,R312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,S312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,S312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,T312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,T312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,U312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,U312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C312,0,$A312))<0,\nMIN(0,V312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312)))),\nMAX(0,V312-(OFFSET($C312,0,$A312)/(OFFSET($C310,-$A311,$A312))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K309","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L309","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M309","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N309","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O309","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P309","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q309","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R309","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S309","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T309","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U309","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V309","v":0},{"$f":"IFERROR(IF((OFFSET($C330,0,$A330))<0,\nMIN(0,V330-(OFFSET($C330,0,$A330)/(OFFSET($C328,-$A329,$A330)))),\nMAX(0,V330-(OFFSET($C330,0,$A330)/(OFFSET($C328,-$A329,$A330))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W309","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C310","v":0},{"$f":"IF(C334=\"n/a\",\"n/a\",MAX(0,C334-1))","v":0},{"$f":"IF(D334=\"n/a\",\"n/a\",MAX(0,D334-1))","v":0},{"$f":"IF(E334=\"n/a\",\"n/a\",MAX(0,E334-1))","v":0},{"$f":"IF(F334=\"n/a\",\"n/a\",MAX(0,F334-1))","v":0},{"$f":"IF(G334=\"n/a\",\"n/a\",MAX(0,G334-1))","v":0},{"$f":"IF(H334=\"n/a\",\"n/a\",MAX(0,H334-1))","v":0},{"$f":"IF(I334=\"n/a\",\"n/a\",MAX(0,I334-1))","v":0},{"$f":"IF(J334=\"n/a\",\"n/a\",MAX(0,J334-1))","v":0},{"$f":"IF(K334=\"n/a\",\"n/a\",MAX(0,K334-1))","v":0},{"$f":"IF(L334=\"n/a\",\"n/a\",MAX(0,L334-1))","v":0},{"$f":"IF(M334=\"n/a\",\"n/a\",MAX(0,M334-1))","v":0},{"$f":"IF(N334=\"n/a\",\"n/a\",MAX(0,N334-1))","v":0},{"$f":"IF(O334=\"n/a\",\"n/a\",MAX(0,O334-1))","v":0},{"$f":"IF(P334=\"n/a\",\"n/a\",MAX(0,P334-1))","v":0},{"$f":"IF(Q334=\"n/a\",\"n/a\",MAX(0,Q334-1))","v":0},{"$f":"IF(R334=\"n/a\",\"n/a\",MAX(0,R334-1))","v":0},{"$f":"IF(S334=\"n/a\",\"n/a\",MAX(0,S334-1))","v":0},{"$f":"IF(T334=\"n/a\",\"n/a\",MAX(0,T334-1))","v":0},{"$f":"IF(U334=\"n/a\",\"n/a\",MAX(0,U334-1))","v":0},{"$f":"IF(V334=\"n/a\",\"n/a\",MAX(0,V334-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A312)","v":"RL Capex 2012-13"},null,{"$f":"D310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K310","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L310","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M310","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N310","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O310","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P310","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q310","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R310","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S310","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T310","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U310","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V310","v":0},{"$f":"IF(V353=\"n/a\",\"n/a\",MAX(0,V353-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W310","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C334:C355,0)),IF(SUM(C311:C332)=0,0,IF((SUMPRODUCT(C311:C332,C334:C355)/SUM(C311:C332))<0,1,(SUMPRODUCT(C311:C332,C334:C355)/SUM(C311:C332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D334:D355,0)),IF(SUM(D311:D332)=0,0,IF((SUMPRODUCT(D311:D332,D334:D355)/SUM(D311:D332))<0,1,(SUMPRODUCT(D311:D332,D334:D355)/SUM(D311:D332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E334:E355,0)),IF(SUM(E311:E332)=0,0,IF((SUMPRODUCT(E311:E332,E334:E355)/SUM(E311:E332))<0,1,(SUMPRODUCT(E311:E332,E334:E355)/SUM(E311:E332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F334:F355,0)),IF(SUM(F311:F332)=0,0,IF((SUMPRODUCT(F311:F332,F334:F355)/SUM(F311:F332))<0,1,(SUMPRODUCT(F311:F332,F334:F355)/SUM(F311:F332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G334:G355,0)),IF(SUM(G311:G332)=0,0,IF((SUMPRODUCT(G311:G332,G334:G355)/SUM(G311:G332))<0,1,(SUMPRODUCT(G311:G332,G334:G355)/SUM(G311:G332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H334:H355,0)),IF(SUM(H311:H332)=0,0,IF((SUMPRODUCT(H311:H332,H334:H355)/SUM(H311:H332))<0,1,(SUMPRODUCT(H311:H332,H334:H355)/SUM(H311:H332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I334:I355,0)),IF(SUM(I311:I332)=0,0,IF((SUMPRODUCT(I311:I332,I334:I355)/SUM(I311:I332))<0,1,(SUMPRODUCT(I311:I332,I334:I355)/SUM(I311:I332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J334:J355,0)),IF(SUM(J311:J332)=0,0,IF((SUMPRODUCT(J311:J332,J334:J355)/SUM(J311:J332))<0,1,(SUMPRODUCT(J311:J332,J334:J355)/SUM(J311:J332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K334:K355,0)),IF(SUM(K311:K332)=0,0,IF((SUMPRODUCT(K311:K332,K334:K355)/SUM(K311:K332))<0,1,(SUMPRODUCT(K311:K332,K334:K355)/SUM(K311:K332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L334:L355,0)),IF(SUM(L311:L332)=0,0,IF((SUMPRODUCT(L311:L332,L334:L355)/SUM(L311:L332))<0,1,(SUMPRODUCT(L311:L332,L334:L355)/SUM(L311:L332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M334:M355,0)),IF(SUM(M311:M332)=0,0,IF((SUMPRODUCT(M311:M332,M334:M355)/SUM(M311:M332))<0,1,(SUMPRODUCT(M311:M332,M334:M355)/SUM(M311:M332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N334:N355,0)),IF(SUM(N311:N332)=0,0,IF((SUMPRODUCT(N311:N332,N334:N355)/SUM(N311:N332))<0,1,(SUMPRODUCT(N311:N332,N334:N355)/SUM(N311:N332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O334:O355,0)),IF(SUM(O311:O332)=0,0,IF((SUMPRODUCT(O311:O332,O334:O355)/SUM(O311:O332))<0,1,(SUMPRODUCT(O311:O332,O334:O355)/SUM(O311:O332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P334:P355,0)),IF(SUM(P311:P332)=0,0,IF((SUMPRODUCT(P311:P332,P334:P355)/SUM(P311:P332))<0,1,(SUMPRODUCT(P311:P332,P334:P355)/SUM(P311:P332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q334:Q355,0)),IF(SUM(Q311:Q332)=0,0,IF((SUMPRODUCT(Q311:Q332,Q334:Q355)/SUM(Q311:Q332))<0,1,(SUMPRODUCT(Q311:Q332,Q334:Q355)/SUM(Q311:Q332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R334:R355,0)),IF(SUM(R311:R332)=0,0,IF((SUMPRODUCT(R311:R332,R334:R355)/SUM(R311:R332))<0,1,(SUMPRODUCT(R311:R332,R334:R355)/SUM(R311:R332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S334:S355,0)),IF(SUM(S311:S332)=0,0,IF((SUMPRODUCT(S311:S332,S334:S355)/SUM(S311:S332))<0,1,(SUMPRODUCT(S311:S332,S334:S355)/SUM(S311:S332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T334:T355,0)),IF(SUM(T311:T332)=0,0,IF((SUMPRODUCT(T311:T332,T334:T355)/SUM(T311:T332))<0,1,(SUMPRODUCT(T311:T332,T334:T355)/SUM(T311:T332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U334:U355,0)),IF(SUM(U311:U332)=0,0,IF((SUMPRODUCT(U311:U332,U334:U355)/SUM(U311:U332))<0,1,(SUMPRODUCT(U311:U332,U334:U355)/SUM(U311:U332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V334:V355,0)),IF(SUM(V311:V332)=0,0,IF((SUMPRODUCT(V311:V332,V334:V355)/SUM(V311:V332))<0,1,(SUMPRODUCT(V311:V332,V334:V355)/SUM(V311:V332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W334:W355,0)),IF(SUM(W311:W332)=0,0,IF((SUMPRODUCT(W311:W332,W334:W355)/SUM(W311:W332))<0,1,(SUMPRODUCT(W311:W332,W334:W355)/SUM(W311:W332)))),\"n/a\")","v":0}]
[]
["Asset Class 8",{"$f":"VLOOKUP($A358,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A358,1,12,\"\"))","v":8},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A359,0)","v":0},{"$f":"'RAB remaining lives'!D364","v":0},{"$f":"'RAB remaining lives'!E364","v":0},{"$f":"'RAB remaining lives'!F364","v":0},{"$f":"'RAB remaining lives'!G364","v":0},{"$f":"'RAB remaining lives'!H364","v":0},{"$f":"'RAB remaining lives'!I364","v":0},{"$f":"'RAB remaining lives'!J364","v":0},{"$f":"'RAB remaining lives'!K364","v":0},{"$f":"'RAB remaining lives'!L364","v":0},{"$f":"'RAB remaining lives'!M364","v":0},{"$f":"'RAB remaining lives'!N364","v":0},{"$f":"'RAB remaining lives'!O364","v":0},{"$f":"'RAB remaining lives'!P364","v":0},{"$f":"'RAB remaining lives'!Q364","v":0},{"$f":"'RAB remaining lives'!R364","v":0},{"$f":"'RAB remaining lives'!S364","v":0},{"$f":"'RAB remaining lives'!T364","v":0},{"$f":"'RAB remaining lives'!U364","v":0},{"$f":"'RAB remaining lives'!V364","v":0},{"$f":"'RAB remaining lives'!W364","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A359,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C359","v":0},{"$f":"IFERROR(MAX(0,C361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,D361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,E361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,F361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,G361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,H361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,I361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,J361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,K361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,L361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,M361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,N361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,O361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,P361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,R361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,S361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,T361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,U361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0},{"$f":"IFERROR(MAX(0,V361-(OFFSET($C361,0,$A361)/(OFFSET($C360,0,$A361)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A362)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D359","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,D362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,D362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,E362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,E362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,F362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,F362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,G362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,G362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,H362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,H362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,I362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,I362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,J362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,J362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,K362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,K362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,L362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,L362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,M362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,M362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,N362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,N362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,O362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,O362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,P362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,P362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,Q362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,Q362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,R362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,R362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,S362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,S362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,T362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,T362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,U362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,U362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C362,0,$A362))<0,\nMIN(0,V362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362)))),\nMAX(0,V362-(OFFSET($C362,0,$A362)/(OFFSET($C360,-$A361,$A362))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K359","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L359","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M359","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N359","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O359","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P359","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q359","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R359","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S359","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T359","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U359","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V359","v":0},{"$f":"IFERROR(IF((OFFSET($C380,0,$A380))<0,\nMIN(0,V380-(OFFSET($C380,0,$A380)/(OFFSET($C378,-$A379,$A380)))),\nMAX(0,V380-(OFFSET($C380,0,$A380)/(OFFSET($C378,-$A379,$A380))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W359","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C360","v":0},{"$f":"IF(C384=\"n/a\",\"n/a\",MAX(0,C384-1))","v":0},{"$f":"IF(D384=\"n/a\",\"n/a\",MAX(0,D384-1))","v":0},{"$f":"IF(E384=\"n/a\",\"n/a\",MAX(0,E384-1))","v":0},{"$f":"IF(F384=\"n/a\",\"n/a\",MAX(0,F384-1))","v":0},{"$f":"IF(G384=\"n/a\",\"n/a\",MAX(0,G384-1))","v":0},{"$f":"IF(H384=\"n/a\",\"n/a\",MAX(0,H384-1))","v":0},{"$f":"IF(I384=\"n/a\",\"n/a\",MAX(0,I384-1))","v":0},{"$f":"IF(J384=\"n/a\",\"n/a\",MAX(0,J384-1))","v":0},{"$f":"IF(K384=\"n/a\",\"n/a\",MAX(0,K384-1))","v":0},{"$f":"IF(L384=\"n/a\",\"n/a\",MAX(0,L384-1))","v":0},{"$f":"IF(M384=\"n/a\",\"n/a\",MAX(0,M384-1))","v":0},{"$f":"IF(N384=\"n/a\",\"n/a\",MAX(0,N384-1))","v":0},{"$f":"IF(O384=\"n/a\",\"n/a\",MAX(0,O384-1))","v":0},{"$f":"IF(P384=\"n/a\",\"n/a\",MAX(0,P384-1))","v":0},{"$f":"IF(Q384=\"n/a\",\"n/a\",MAX(0,Q384-1))","v":0},{"$f":"IF(R384=\"n/a\",\"n/a\",MAX(0,R384-1))","v":0},{"$f":"IF(S384=\"n/a\",\"n/a\",MAX(0,S384-1))","v":0},{"$f":"IF(T384=\"n/a\",\"n/a\",MAX(0,T384-1))","v":0},{"$f":"IF(U384=\"n/a\",\"n/a\",MAX(0,U384-1))","v":0},{"$f":"IF(V384=\"n/a\",\"n/a\",MAX(0,V384-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A362)","v":"RL Capex 2012-13"},null,{"$f":"D360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K360","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L360","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M360","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N360","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O360","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P360","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q360","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R360","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S360","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T360","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U360","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V360","v":0},{"$f":"IF(V403=\"n/a\",\"n/a\",MAX(0,V403-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W360","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C384:C405,0)),IF(SUM(C361:C382)=0,0,IF((SUMPRODUCT(C361:C382,C384:C405)/SUM(C361:C382))<0,1,(SUMPRODUCT(C361:C382,C384:C405)/SUM(C361:C382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D384:D405,0)),IF(SUM(D361:D382)=0,0,IF((SUMPRODUCT(D361:D382,D384:D405)/SUM(D361:D382))<0,1,(SUMPRODUCT(D361:D382,D384:D405)/SUM(D361:D382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E384:E405,0)),IF(SUM(E361:E382)=0,0,IF((SUMPRODUCT(E361:E382,E384:E405)/SUM(E361:E382))<0,1,(SUMPRODUCT(E361:E382,E384:E405)/SUM(E361:E382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F384:F405,0)),IF(SUM(F361:F382)=0,0,IF((SUMPRODUCT(F361:F382,F384:F405)/SUM(F361:F382))<0,1,(SUMPRODUCT(F361:F382,F384:F405)/SUM(F361:F382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G384:G405,0)),IF(SUM(G361:G382)=0,0,IF((SUMPRODUCT(G361:G382,G384:G405)/SUM(G361:G382))<0,1,(SUMPRODUCT(G361:G382,G384:G405)/SUM(G361:G382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H384:H405,0)),IF(SUM(H361:H382)=0,0,IF((SUMPRODUCT(H361:H382,H384:H405)/SUM(H361:H382))<0,1,(SUMPRODUCT(H361:H382,H384:H405)/SUM(H361:H382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I384:I405,0)),IF(SUM(I361:I382)=0,0,IF((SUMPRODUCT(I361:I382,I384:I405)/SUM(I361:I382))<0,1,(SUMPRODUCT(I361:I382,I384:I405)/SUM(I361:I382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J384:J405,0)),IF(SUM(J361:J382)=0,0,IF((SUMPRODUCT(J361:J382,J384:J405)/SUM(J361:J382))<0,1,(SUMPRODUCT(J361:J382,J384:J405)/SUM(J361:J382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K384:K405,0)),IF(SUM(K361:K382)=0,0,IF((SUMPRODUCT(K361:K382,K384:K405)/SUM(K361:K382))<0,1,(SUMPRODUCT(K361:K382,K384:K405)/SUM(K361:K382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L384:L405,0)),IF(SUM(L361:L382)=0,0,IF((SUMPRODUCT(L361:L382,L384:L405)/SUM(L361:L382))<0,1,(SUMPRODUCT(L361:L382,L384:L405)/SUM(L361:L382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M384:M405,0)),IF(SUM(M361:M382)=0,0,IF((SUMPRODUCT(M361:M382,M384:M405)/SUM(M361:M382))<0,1,(SUMPRODUCT(M361:M382,M384:M405)/SUM(M361:M382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N384:N405,0)),IF(SUM(N361:N382)=0,0,IF((SUMPRODUCT(N361:N382,N384:N405)/SUM(N361:N382))<0,1,(SUMPRODUCT(N361:N382,N384:N405)/SUM(N361:N382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O384:O405,0)),IF(SUM(O361:O382)=0,0,IF((SUMPRODUCT(O361:O382,O384:O405)/SUM(O361:O382))<0,1,(SUMPRODUCT(O361:O382,O384:O405)/SUM(O361:O382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P384:P405,0)),IF(SUM(P361:P382)=0,0,IF((SUMPRODUCT(P361:P382,P384:P405)/SUM(P361:P382))<0,1,(SUMPRODUCT(P361:P382,P384:P405)/SUM(P361:P382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q384:Q405,0)),IF(SUM(Q361:Q382)=0,0,IF((SUMPRODUCT(Q361:Q382,Q384:Q405)/SUM(Q361:Q382))<0,1,(SUMPRODUCT(Q361:Q382,Q384:Q405)/SUM(Q361:Q382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R384:R405,0)),IF(SUM(R361:R382)=0,0,IF((SUMPRODUCT(R361:R382,R384:R405)/SUM(R361:R382))<0,1,(SUMPRODUCT(R361:R382,R384:R405)/SUM(R361:R382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S384:S405,0)),IF(SUM(S361:S382)=0,0,IF((SUMPRODUCT(S361:S382,S384:S405)/SUM(S361:S382))<0,1,(SUMPRODUCT(S361:S382,S384:S405)/SUM(S361:S382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T384:T405,0)),IF(SUM(T361:T382)=0,0,IF((SUMPRODUCT(T361:T382,T384:T405)/SUM(T361:T382))<0,1,(SUMPRODUCT(T361:T382,T384:T405)/SUM(T361:T382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U384:U405,0)),IF(SUM(U361:U382)=0,0,IF((SUMPRODUCT(U361:U382,U384:U405)/SUM(U361:U382))<0,1,(SUMPRODUCT(U361:U382,U384:U405)/SUM(U361:U382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V384:V405,0)),IF(SUM(V361:V382)=0,0,IF((SUMPRODUCT(V361:V382,V384:V405)/SUM(V361:V382))<0,1,(SUMPRODUCT(V361:V382,V384:V405)/SUM(V361:V382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W384:W405,0)),IF(SUM(W361:W382)=0,0,IF((SUMPRODUCT(W361:W382,W384:W405)/SUM(W361:W382))<0,1,(SUMPRODUCT(W361:W382,W384:W405)/SUM(W361:W382)))),\"n/a\")","v":0}]
[]
["Asset Class 9",{"$f":"VLOOKUP($A408,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A408,1,12,\"\"))","v":9},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A409,0)","v":0},{"$f":"'RAB remaining lives'!D414","v":0},{"$f":"'RAB remaining lives'!E414","v":0},{"$f":"'RAB remaining lives'!F414","v":0},{"$f":"'RAB remaining lives'!G414","v":0},{"$f":"'RAB remaining lives'!H414","v":0},{"$f":"'RAB remaining lives'!I414","v":0},{"$f":"'RAB remaining lives'!J414","v":0},{"$f":"'RAB remaining lives'!K414","v":0},{"$f":"'RAB remaining lives'!L414","v":0},{"$f":"'RAB remaining lives'!M414","v":0},{"$f":"'RAB remaining lives'!N414","v":0},{"$f":"'RAB remaining lives'!O414","v":0},{"$f":"'RAB remaining lives'!P414","v":0},{"$f":"'RAB remaining lives'!Q414","v":0},{"$f":"'RAB remaining lives'!R414","v":0},{"$f":"'RAB remaining lives'!S414","v":0},{"$f":"'RAB remaining lives'!T414","v":0},{"$f":"'RAB remaining lives'!U414","v":0},{"$f":"'RAB remaining lives'!V414","v":0},{"$f":"'RAB remaining lives'!W414","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A409,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C409","v":0},{"$f":"IFERROR(MAX(0,C411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,D411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,E411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,F411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,G411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,H411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,I411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,J411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,K411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,L411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,M411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,N411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,O411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,P411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,R411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,S411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,T411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,U411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0},{"$f":"IFERROR(MAX(0,V411-(OFFSET($C411,0,$A411)/(OFFSET($C410,0,$A411)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A412)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D409","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,D412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,D412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,E412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,E412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,F412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,F412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,G412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,G412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,H412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,H412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,I412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,I412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,J412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,J412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,K412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,K412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,L412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,L412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,M412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,M412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,N412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,N412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,O412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,O412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,P412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,P412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,Q412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,Q412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,R412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,R412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,S412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,S412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,T412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,T412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,U412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,U412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C412,0,$A412))<0,\nMIN(0,V412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412)))),\nMAX(0,V412-(OFFSET($C412,0,$A412)/(OFFSET($C410,-$A411,$A412))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K409","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L409","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M409","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N409","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O409","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P409","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q409","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R409","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S409","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T409","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U409","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V409","v":0},{"$f":"IFERROR(IF((OFFSET($C430,0,$A430))<0,\nMIN(0,V430-(OFFSET($C430,0,$A430)/(OFFSET($C428,-$A429,$A430)))),\nMAX(0,V430-(OFFSET($C430,0,$A430)/(OFFSET($C428,-$A429,$A430))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W409","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C410","v":0},{"$f":"IF(C434=\"n/a\",\"n/a\",MAX(0,C434-1))","v":0},{"$f":"IF(D434=\"n/a\",\"n/a\",MAX(0,D434-1))","v":0},{"$f":"IF(E434=\"n/a\",\"n/a\",MAX(0,E434-1))","v":0},{"$f":"IF(F434=\"n/a\",\"n/a\",MAX(0,F434-1))","v":0},{"$f":"IF(G434=\"n/a\",\"n/a\",MAX(0,G434-1))","v":0},{"$f":"IF(H434=\"n/a\",\"n/a\",MAX(0,H434-1))","v":0},{"$f":"IF(I434=\"n/a\",\"n/a\",MAX(0,I434-1))","v":0},{"$f":"IF(J434=\"n/a\",\"n/a\",MAX(0,J434-1))","v":0},{"$f":"IF(K434=\"n/a\",\"n/a\",MAX(0,K434-1))","v":0},{"$f":"IF(L434=\"n/a\",\"n/a\",MAX(0,L434-1))","v":0},{"$f":"IF(M434=\"n/a\",\"n/a\",MAX(0,M434-1))","v":0},{"$f":"IF(N434=\"n/a\",\"n/a\",MAX(0,N434-1))","v":0},{"$f":"IF(O434=\"n/a\",\"n/a\",MAX(0,O434-1))","v":0},{"$f":"IF(P434=\"n/a\",\"n/a\",MAX(0,P434-1))","v":0},{"$f":"IF(Q434=\"n/a\",\"n/a\",MAX(0,Q434-1))","v":0},{"$f":"IF(R434=\"n/a\",\"n/a\",MAX(0,R434-1))","v":0},{"$f":"IF(S434=\"n/a\",\"n/a\",MAX(0,S434-1))","v":0},{"$f":"IF(T434=\"n/a\",\"n/a\",MAX(0,T434-1))","v":0},{"$f":"IF(U434=\"n/a\",\"n/a\",MAX(0,U434-1))","v":0},{"$f":"IF(V434=\"n/a\",\"n/a\",MAX(0,V434-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A412)","v":"RL Capex 2012-13"},null,{"$f":"D410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K410","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L410","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M410","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N410","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O410","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P410","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q410","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R410","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S410","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T410","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U410","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V410","v":0},{"$f":"IF(V453=\"n/a\",\"n/a\",MAX(0,V453-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W410","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C434:C455,0)),IF(SUM(C411:C432)=0,0,IF((SUMPRODUCT(C411:C432,C434:C455)/SUM(C411:C432))<0,1,(SUMPRODUCT(C411:C432,C434:C455)/SUM(C411:C432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D434:D455,0)),IF(SUM(D411:D432)=0,0,IF((SUMPRODUCT(D411:D432,D434:D455)/SUM(D411:D432))<0,1,(SUMPRODUCT(D411:D432,D434:D455)/SUM(D411:D432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E434:E455,0)),IF(SUM(E411:E432)=0,0,IF((SUMPRODUCT(E411:E432,E434:E455)/SUM(E411:E432))<0,1,(SUMPRODUCT(E411:E432,E434:E455)/SUM(E411:E432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F434:F455,0)),IF(SUM(F411:F432)=0,0,IF((SUMPRODUCT(F411:F432,F434:F455)/SUM(F411:F432))<0,1,(SUMPRODUCT(F411:F432,F434:F455)/SUM(F411:F432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G434:G455,0)),IF(SUM(G411:G432)=0,0,IF((SUMPRODUCT(G411:G432,G434:G455)/SUM(G411:G432))<0,1,(SUMPRODUCT(G411:G432,G434:G455)/SUM(G411:G432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H434:H455,0)),IF(SUM(H411:H432)=0,0,IF((SUMPRODUCT(H411:H432,H434:H455)/SUM(H411:H432))<0,1,(SUMPRODUCT(H411:H432,H434:H455)/SUM(H411:H432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I434:I455,0)),IF(SUM(I411:I432)=0,0,IF((SUMPRODUCT(I411:I432,I434:I455)/SUM(I411:I432))<0,1,(SUMPRODUCT(I411:I432,I434:I455)/SUM(I411:I432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J434:J455,0)),IF(SUM(J411:J432)=0,0,IF((SUMPRODUCT(J411:J432,J434:J455)/SUM(J411:J432))<0,1,(SUMPRODUCT(J411:J432,J434:J455)/SUM(J411:J432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K434:K455,0)),IF(SUM(K411:K432)=0,0,IF((SUMPRODUCT(K411:K432,K434:K455)/SUM(K411:K432))<0,1,(SUMPRODUCT(K411:K432,K434:K455)/SUM(K411:K432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L434:L455,0)),IF(SUM(L411:L432)=0,0,IF((SUMPRODUCT(L411:L432,L434:L455)/SUM(L411:L432))<0,1,(SUMPRODUCT(L411:L432,L434:L455)/SUM(L411:L432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M434:M455,0)),IF(SUM(M411:M432)=0,0,IF((SUMPRODUCT(M411:M432,M434:M455)/SUM(M411:M432))<0,1,(SUMPRODUCT(M411:M432,M434:M455)/SUM(M411:M432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N434:N455,0)),IF(SUM(N411:N432)=0,0,IF((SUMPRODUCT(N411:N432,N434:N455)/SUM(N411:N432))<0,1,(SUMPRODUCT(N411:N432,N434:N455)/SUM(N411:N432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O434:O455,0)),IF(SUM(O411:O432)=0,0,IF((SUMPRODUCT(O411:O432,O434:O455)/SUM(O411:O432))<0,1,(SUMPRODUCT(O411:O432,O434:O455)/SUM(O411:O432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P434:P455,0)),IF(SUM(P411:P432)=0,0,IF((SUMPRODUCT(P411:P432,P434:P455)/SUM(P411:P432))<0,1,(SUMPRODUCT(P411:P432,P434:P455)/SUM(P411:P432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q434:Q455,0)),IF(SUM(Q411:Q432)=0,0,IF((SUMPRODUCT(Q411:Q432,Q434:Q455)/SUM(Q411:Q432))<0,1,(SUMPRODUCT(Q411:Q432,Q434:Q455)/SUM(Q411:Q432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R434:R455,0)),IF(SUM(R411:R432)=0,0,IF((SUMPRODUCT(R411:R432,R434:R455)/SUM(R411:R432))<0,1,(SUMPRODUCT(R411:R432,R434:R455)/SUM(R411:R432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S434:S455,0)),IF(SUM(S411:S432)=0,0,IF((SUMPRODUCT(S411:S432,S434:S455)/SUM(S411:S432))<0,1,(SUMPRODUCT(S411:S432,S434:S455)/SUM(S411:S432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T434:T455,0)),IF(SUM(T411:T432)=0,0,IF((SUMPRODUCT(T411:T432,T434:T455)/SUM(T411:T432))<0,1,(SUMPRODUCT(T411:T432,T434:T455)/SUM(T411:T432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U434:U455,0)),IF(SUM(U411:U432)=0,0,IF((SUMPRODUCT(U411:U432,U434:U455)/SUM(U411:U432))<0,1,(SUMPRODUCT(U411:U432,U434:U455)/SUM(U411:U432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V434:V455,0)),IF(SUM(V411:V432)=0,0,IF((SUMPRODUCT(V411:V432,V434:V455)/SUM(V411:V432))<0,1,(SUMPRODUCT(V411:V432,V434:V455)/SUM(V411:V432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W434:W455,0)),IF(SUM(W411:W432)=0,0,IF((SUMPRODUCT(W411:W432,W434:W455)/SUM(W411:W432))<0,1,(SUMPRODUCT(W411:W432,W434:W455)/SUM(W411:W432)))),\"n/a\")","v":0}]
[]
["Asset Class 10",{"$f":"VLOOKUP($A458,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A458,1,12,\"\"))","v":10},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A459,0)","v":0},{"$f":"'RAB remaining lives'!D464","v":0},{"$f":"'RAB remaining lives'!E464","v":0},{"$f":"'RAB remaining lives'!F464","v":0},{"$f":"'RAB remaining lives'!G464","v":0},{"$f":"'RAB remaining lives'!H464","v":0},{"$f":"'RAB remaining lives'!I464","v":0},{"$f":"'RAB remaining lives'!J464","v":0},{"$f":"'RAB remaining lives'!K464","v":0},{"$f":"'RAB remaining lives'!L464","v":0},{"$f":"'RAB remaining lives'!M464","v":0},{"$f":"'RAB remaining lives'!N464","v":0},{"$f":"'RAB remaining lives'!O464","v":0},{"$f":"'RAB remaining lives'!P464","v":0},{"$f":"'RAB remaining lives'!Q464","v":0},{"$f":"'RAB remaining lives'!R464","v":0},{"$f":"'RAB remaining lives'!S464","v":0},{"$f":"'RAB remaining lives'!T464","v":0},{"$f":"'RAB remaining lives'!U464","v":0},{"$f":"'RAB remaining lives'!V464","v":0},{"$f":"'RAB remaining lives'!W464","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A459,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C459","v":0},{"$f":"IFERROR(MAX(0,C461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,D461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,E461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,F461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,G461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,H461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,I461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,J461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,K461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,L461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,M461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,N461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,O461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,P461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,R461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,S461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,T461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,U461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0},{"$f":"IFERROR(MAX(0,V461-(OFFSET($C461,0,$A461)/(OFFSET($C460,0,$A461)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A462)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D459","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,D462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,D462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,E462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,E462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,F462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,F462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,G462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,G462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,H462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,H462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,I462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,I462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,J462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,J462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,K462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,K462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,L462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,L462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,M462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,M462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,N462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,N462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,O462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,O462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,P462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,P462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,Q462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,Q462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,R462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,R462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,S462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,S462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,T462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,T462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,U462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,U462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C462,0,$A462))<0,\nMIN(0,V462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462)))),\nMAX(0,V462-(OFFSET($C462,0,$A462)/(OFFSET($C460,-$A461,$A462))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K459","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L459","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M459","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N459","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O459","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P459","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q459","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R459","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S459","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T459","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U459","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V459","v":0},{"$f":"IFERROR(IF((OFFSET($C480,0,$A480))<0,\nMIN(0,V480-(OFFSET($C480,0,$A480)/(OFFSET($C478,-$A479,$A480)))),\nMAX(0,V480-(OFFSET($C480,0,$A480)/(OFFSET($C478,-$A479,$A480))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W459","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C460","v":0},{"$f":"IF(C484=\"n/a\",\"n/a\",MAX(0,C484-1))","v":0},{"$f":"IF(D484=\"n/a\",\"n/a\",MAX(0,D484-1))","v":0},{"$f":"IF(E484=\"n/a\",\"n/a\",MAX(0,E484-1))","v":0},{"$f":"IF(F484=\"n/a\",\"n/a\",MAX(0,F484-1))","v":0},{"$f":"IF(G484=\"n/a\",\"n/a\",MAX(0,G484-1))","v":0},{"$f":"IF(H484=\"n/a\",\"n/a\",MAX(0,H484-1))","v":0},{"$f":"IF(I484=\"n/a\",\"n/a\",MAX(0,I484-1))","v":0},{"$f":"IF(J484=\"n/a\",\"n/a\",MAX(0,J484-1))","v":0},{"$f":"IF(K484=\"n/a\",\"n/a\",MAX(0,K484-1))","v":0},{"$f":"IF(L484=\"n/a\",\"n/a\",MAX(0,L484-1))","v":0},{"$f":"IF(M484=\"n/a\",\"n/a\",MAX(0,M484-1))","v":0},{"$f":"IF(N484=\"n/a\",\"n/a\",MAX(0,N484-1))","v":0},{"$f":"IF(O484=\"n/a\",\"n/a\",MAX(0,O484-1))","v":0},{"$f":"IF(P484=\"n/a\",\"n/a\",MAX(0,P484-1))","v":0},{"$f":"IF(Q484=\"n/a\",\"n/a\",MAX(0,Q484-1))","v":0},{"$f":"IF(R484=\"n/a\",\"n/a\",MAX(0,R484-1))","v":0},{"$f":"IF(S484=\"n/a\",\"n/a\",MAX(0,S484-1))","v":0},{"$f":"IF(T484=\"n/a\",\"n/a\",MAX(0,T484-1))","v":0},{"$f":"IF(U484=\"n/a\",\"n/a\",MAX(0,U484-1))","v":0},{"$f":"IF(V484=\"n/a\",\"n/a\",MAX(0,V484-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A462)","v":"RL Capex 2012-13"},null,{"$f":"D460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K460","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L460","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M460","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N460","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O460","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P460","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q460","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R460","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S460","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T460","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U460","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V460","v":0},{"$f":"IF(V503=\"n/a\",\"n/a\",MAX(0,V503-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W460","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C484:C505,0)),IF(SUM(C461:C482)=0,0,IF((SUMPRODUCT(C461:C482,C484:C505)/SUM(C461:C482))<0,1,(SUMPRODUCT(C461:C482,C484:C505)/SUM(C461:C482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D484:D505,0)),IF(SUM(D461:D482)=0,0,IF((SUMPRODUCT(D461:D482,D484:D505)/SUM(D461:D482))<0,1,(SUMPRODUCT(D461:D482,D484:D505)/SUM(D461:D482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E484:E505,0)),IF(SUM(E461:E482)=0,0,IF((SUMPRODUCT(E461:E482,E484:E505)/SUM(E461:E482))<0,1,(SUMPRODUCT(E461:E482,E484:E505)/SUM(E461:E482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F484:F505,0)),IF(SUM(F461:F482)=0,0,IF((SUMPRODUCT(F461:F482,F484:F505)/SUM(F461:F482))<0,1,(SUMPRODUCT(F461:F482,F484:F505)/SUM(F461:F482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G484:G505,0)),IF(SUM(G461:G482)=0,0,IF((SUMPRODUCT(G461:G482,G484:G505)/SUM(G461:G482))<0,1,(SUMPRODUCT(G461:G482,G484:G505)/SUM(G461:G482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H484:H505,0)),IF(SUM(H461:H482)=0,0,IF((SUMPRODUCT(H461:H482,H484:H505)/SUM(H461:H482))<0,1,(SUMPRODUCT(H461:H482,H484:H505)/SUM(H461:H482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I484:I505,0)),IF(SUM(I461:I482)=0,0,IF((SUMPRODUCT(I461:I482,I484:I505)/SUM(I461:I482))<0,1,(SUMPRODUCT(I461:I482,I484:I505)/SUM(I461:I482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J484:J505,0)),IF(SUM(J461:J482)=0,0,IF((SUMPRODUCT(J461:J482,J484:J505)/SUM(J461:J482))<0,1,(SUMPRODUCT(J461:J482,J484:J505)/SUM(J461:J482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K484:K505,0)),IF(SUM(K461:K482)=0,0,IF((SUMPRODUCT(K461:K482,K484:K505)/SUM(K461:K482))<0,1,(SUMPRODUCT(K461:K482,K484:K505)/SUM(K461:K482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L484:L505,0)),IF(SUM(L461:L482)=0,0,IF((SUMPRODUCT(L461:L482,L484:L505)/SUM(L461:L482))<0,1,(SUMPRODUCT(L461:L482,L484:L505)/SUM(L461:L482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M484:M505,0)),IF(SUM(M461:M482)=0,0,IF((SUMPRODUCT(M461:M482,M484:M505)/SUM(M461:M482))<0,1,(SUMPRODUCT(M461:M482,M484:M505)/SUM(M461:M482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N484:N505,0)),IF(SUM(N461:N482)=0,0,IF((SUMPRODUCT(N461:N482,N484:N505)/SUM(N461:N482))<0,1,(SUMPRODUCT(N461:N482,N484:N505)/SUM(N461:N482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O484:O505,0)),IF(SUM(O461:O482)=0,0,IF((SUMPRODUCT(O461:O482,O484:O505)/SUM(O461:O482))<0,1,(SUMPRODUCT(O461:O482,O484:O505)/SUM(O461:O482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P484:P505,0)),IF(SUM(P461:P482)=0,0,IF((SUMPRODUCT(P461:P482,P484:P505)/SUM(P461:P482))<0,1,(SUMPRODUCT(P461:P482,P484:P505)/SUM(P461:P482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q484:Q505,0)),IF(SUM(Q461:Q482)=0,0,IF((SUMPRODUCT(Q461:Q482,Q484:Q505)/SUM(Q461:Q482))<0,1,(SUMPRODUCT(Q461:Q482,Q484:Q505)/SUM(Q461:Q482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R484:R505,0)),IF(SUM(R461:R482)=0,0,IF((SUMPRODUCT(R461:R482,R484:R505)/SUM(R461:R482))<0,1,(SUMPRODUCT(R461:R482,R484:R505)/SUM(R461:R482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S484:S505,0)),IF(SUM(S461:S482)=0,0,IF((SUMPRODUCT(S461:S482,S484:S505)/SUM(S461:S482))<0,1,(SUMPRODUCT(S461:S482,S484:S505)/SUM(S461:S482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T484:T505,0)),IF(SUM(T461:T482)=0,0,IF((SUMPRODUCT(T461:T482,T484:T505)/SUM(T461:T482))<0,1,(SUMPRODUCT(T461:T482,T484:T505)/SUM(T461:T482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U484:U505,0)),IF(SUM(U461:U482)=0,0,IF((SUMPRODUCT(U461:U482,U484:U505)/SUM(U461:U482))<0,1,(SUMPRODUCT(U461:U482,U484:U505)/SUM(U461:U482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V484:V505,0)),IF(SUM(V461:V482)=0,0,IF((SUMPRODUCT(V461:V482,V484:V505)/SUM(V461:V482))<0,1,(SUMPRODUCT(V461:V482,V484:V505)/SUM(V461:V482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W484:W505,0)),IF(SUM(W461:W482)=0,0,IF((SUMPRODUCT(W461:W482,W484:W505)/SUM(W461:W482))<0,1,(SUMPRODUCT(W461:W482,W484:W505)/SUM(W461:W482)))),\"n/a\")","v":0}]
[]
["Asset Class 11",{"$f":"VLOOKUP($A508,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A508,1,12,\"\"))","v":11},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A509,0)","v":0},{"$f":"'RAB remaining lives'!D514","v":0},{"$f":"'RAB remaining lives'!E514","v":0},{"$f":"'RAB remaining lives'!F514","v":0},{"$f":"'RAB remaining lives'!G514","v":0},{"$f":"'RAB remaining lives'!H514","v":0},{"$f":"'RAB remaining lives'!I514","v":0},{"$f":"'RAB remaining lives'!J514","v":0},{"$f":"'RAB remaining lives'!K514","v":0},{"$f":"'RAB remaining lives'!L514","v":0},{"$f":"'RAB remaining lives'!M514","v":0},{"$f":"'RAB remaining lives'!N514","v":0},{"$f":"'RAB remaining lives'!O514","v":0},{"$f":"'RAB remaining lives'!P514","v":0},{"$f":"'RAB remaining lives'!Q514","v":0},{"$f":"'RAB remaining lives'!R514","v":0},{"$f":"'RAB remaining lives'!S514","v":0},{"$f":"'RAB remaining lives'!T514","v":0},{"$f":"'RAB remaining lives'!U514","v":0},{"$f":"'RAB remaining lives'!V514","v":0},{"$f":"'RAB remaining lives'!W514","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A509,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C509","v":0},{"$f":"IFERROR(MAX(0,C511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,D511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,E511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,F511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,G511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,H511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,I511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,J511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,K511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,L511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,M511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,N511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,O511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,P511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,R511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,S511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,T511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,U511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0},{"$f":"IFERROR(MAX(0,V511-(OFFSET($C511,0,$A511)/(OFFSET($C510,0,$A511)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A512)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D509","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,D512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,D512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,E512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,E512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,F512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,F512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,G512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,G512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,H512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,H512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,I512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,I512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,J512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,J512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,K512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,K512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,L512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,L512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,M512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,M512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,N512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,N512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,O512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,O512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,P512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,P512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,Q512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,Q512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,R512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,R512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,S512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,S512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,T512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,T512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,U512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,U512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C512,0,$A512))<0,\nMIN(0,V512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512)))),\nMAX(0,V512-(OFFSET($C512,0,$A512)/(OFFSET($C510,-$A511,$A512))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K509","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L509","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M509","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N509","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O509","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P509","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q509","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R509","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S509","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T509","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U509","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V509","v":0},{"$f":"IFERROR(IF((OFFSET($C530,0,$A530))<0,\nMIN(0,V530-(OFFSET($C530,0,$A530)/(OFFSET($C528,-$A529,$A530)))),\nMAX(0,V530-(OFFSET($C530,0,$A530)/(OFFSET($C528,-$A529,$A530))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W509","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C510","v":0},{"$f":"IF(C534=\"n/a\",\"n/a\",MAX(0,C534-1))","v":0},{"$f":"IF(D534=\"n/a\",\"n/a\",MAX(0,D534-1))","v":0},{"$f":"IF(E534=\"n/a\",\"n/a\",MAX(0,E534-1))","v":0},{"$f":"IF(F534=\"n/a\",\"n/a\",MAX(0,F534-1))","v":0},{"$f":"IF(G534=\"n/a\",\"n/a\",MAX(0,G534-1))","v":0},{"$f":"IF(H534=\"n/a\",\"n/a\",MAX(0,H534-1))","v":0},{"$f":"IF(I534=\"n/a\",\"n/a\",MAX(0,I534-1))","v":0},{"$f":"IF(J534=\"n/a\",\"n/a\",MAX(0,J534-1))","v":0},{"$f":"IF(K534=\"n/a\",\"n/a\",MAX(0,K534-1))","v":0},{"$f":"IF(L534=\"n/a\",\"n/a\",MAX(0,L534-1))","v":0},{"$f":"IF(M534=\"n/a\",\"n/a\",MAX(0,M534-1))","v":0},{"$f":"IF(N534=\"n/a\",\"n/a\",MAX(0,N534-1))","v":0},{"$f":"IF(O534=\"n/a\",\"n/a\",MAX(0,O534-1))","v":0},{"$f":"IF(P534=\"n/a\",\"n/a\",MAX(0,P534-1))","v":0},{"$f":"IF(Q534=\"n/a\",\"n/a\",MAX(0,Q534-1))","v":0},{"$f":"IF(R534=\"n/a\",\"n/a\",MAX(0,R534-1))","v":0},{"$f":"IF(S534=\"n/a\",\"n/a\",MAX(0,S534-1))","v":0},{"$f":"IF(T534=\"n/a\",\"n/a\",MAX(0,T534-1))","v":0},{"$f":"IF(U534=\"n/a\",\"n/a\",MAX(0,U534-1))","v":0},{"$f":"IF(V534=\"n/a\",\"n/a\",MAX(0,V534-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A512)","v":"RL Capex 2012-13"},null,{"$f":"D510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K510","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L510","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M510","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N510","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O510","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P510","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q510","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R510","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S510","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T510","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U510","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V510","v":0},{"$f":"IF(V553=\"n/a\",\"n/a\",MAX(0,V553-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W510","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C534:C555,0)),IF(SUM(C511:C532)=0,0,IF((SUMPRODUCT(C511:C532,C534:C555)/SUM(C511:C532))<0,1,(SUMPRODUCT(C511:C532,C534:C555)/SUM(C511:C532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D534:D555,0)),IF(SUM(D511:D532)=0,0,IF((SUMPRODUCT(D511:D532,D534:D555)/SUM(D511:D532))<0,1,(SUMPRODUCT(D511:D532,D534:D555)/SUM(D511:D532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E534:E555,0)),IF(SUM(E511:E532)=0,0,IF((SUMPRODUCT(E511:E532,E534:E555)/SUM(E511:E532))<0,1,(SUMPRODUCT(E511:E532,E534:E555)/SUM(E511:E532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F534:F555,0)),IF(SUM(F511:F532)=0,0,IF((SUMPRODUCT(F511:F532,F534:F555)/SUM(F511:F532))<0,1,(SUMPRODUCT(F511:F532,F534:F555)/SUM(F511:F532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G534:G555,0)),IF(SUM(G511:G532)=0,0,IF((SUMPRODUCT(G511:G532,G534:G555)/SUM(G511:G532))<0,1,(SUMPRODUCT(G511:G532,G534:G555)/SUM(G511:G532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H534:H555,0)),IF(SUM(H511:H532)=0,0,IF((SUMPRODUCT(H511:H532,H534:H555)/SUM(H511:H532))<0,1,(SUMPRODUCT(H511:H532,H534:H555)/SUM(H511:H532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I534:I555,0)),IF(SUM(I511:I532)=0,0,IF((SUMPRODUCT(I511:I532,I534:I555)/SUM(I511:I532))<0,1,(SUMPRODUCT(I511:I532,I534:I555)/SUM(I511:I532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J534:J555,0)),IF(SUM(J511:J532)=0,0,IF((SUMPRODUCT(J511:J532,J534:J555)/SUM(J511:J532))<0,1,(SUMPRODUCT(J511:J532,J534:J555)/SUM(J511:J532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K534:K555,0)),IF(SUM(K511:K532)=0,0,IF((SUMPRODUCT(K511:K532,K534:K555)/SUM(K511:K532))<0,1,(SUMPRODUCT(K511:K532,K534:K555)/SUM(K511:K532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L534:L555,0)),IF(SUM(L511:L532)=0,0,IF((SUMPRODUCT(L511:L532,L534:L555)/SUM(L511:L532))<0,1,(SUMPRODUCT(L511:L532,L534:L555)/SUM(L511:L532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M534:M555,0)),IF(SUM(M511:M532)=0,0,IF((SUMPRODUCT(M511:M532,M534:M555)/SUM(M511:M532))<0,1,(SUMPRODUCT(M511:M532,M534:M555)/SUM(M511:M532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N534:N555,0)),IF(SUM(N511:N532)=0,0,IF((SUMPRODUCT(N511:N532,N534:N555)/SUM(N511:N532))<0,1,(SUMPRODUCT(N511:N532,N534:N555)/SUM(N511:N532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O534:O555,0)),IF(SUM(O511:O532)=0,0,IF((SUMPRODUCT(O511:O532,O534:O555)/SUM(O511:O532))<0,1,(SUMPRODUCT(O511:O532,O534:O555)/SUM(O511:O532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P534:P555,0)),IF(SUM(P511:P532)=0,0,IF((SUMPRODUCT(P511:P532,P534:P555)/SUM(P511:P532))<0,1,(SUMPRODUCT(P511:P532,P534:P555)/SUM(P511:P532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q534:Q555,0)),IF(SUM(Q511:Q532)=0,0,IF((SUMPRODUCT(Q511:Q532,Q534:Q555)/SUM(Q511:Q532))<0,1,(SUMPRODUCT(Q511:Q532,Q534:Q555)/SUM(Q511:Q532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R534:R555,0)),IF(SUM(R511:R532)=0,0,IF((SUMPRODUCT(R511:R532,R534:R555)/SUM(R511:R532))<0,1,(SUMPRODUCT(R511:R532,R534:R555)/SUM(R511:R532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S534:S555,0)),IF(SUM(S511:S532)=0,0,IF((SUMPRODUCT(S511:S532,S534:S555)/SUM(S511:S532))<0,1,(SUMPRODUCT(S511:S532,S534:S555)/SUM(S511:S532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T534:T555,0)),IF(SUM(T511:T532)=0,0,IF((SUMPRODUCT(T511:T532,T534:T555)/SUM(T511:T532))<0,1,(SUMPRODUCT(T511:T532,T534:T555)/SUM(T511:T532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U534:U555,0)),IF(SUM(U511:U532)=0,0,IF((SUMPRODUCT(U511:U532,U534:U555)/SUM(U511:U532))<0,1,(SUMPRODUCT(U511:U532,U534:U555)/SUM(U511:U532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V534:V555,0)),IF(SUM(V511:V532)=0,0,IF((SUMPRODUCT(V511:V532,V534:V555)/SUM(V511:V532))<0,1,(SUMPRODUCT(V511:V532,V534:V555)/SUM(V511:V532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W534:W555,0)),IF(SUM(W511:W532)=0,0,IF((SUMPRODUCT(W511:W532,W534:W555)/SUM(W511:W532))<0,1,(SUMPRODUCT(W511:W532,W534:W555)/SUM(W511:W532)))),\"n/a\")","v":0}]
[]
["Asset Class 12",{"$f":"VLOOKUP($A558,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A558,1,12,\"\"))","v":12},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A559,0)","v":0},{"$f":"'RAB remaining lives'!D564","v":0},{"$f":"'RAB remaining lives'!E564","v":0},{"$f":"'RAB remaining lives'!F564","v":0},{"$f":"'RAB remaining lives'!G564","v":0},{"$f":"'RAB remaining lives'!H564","v":0},{"$f":"'RAB remaining lives'!I564","v":0},{"$f":"'RAB remaining lives'!J564","v":0},{"$f":"'RAB remaining lives'!K564","v":0},{"$f":"'RAB remaining lives'!L564","v":0},{"$f":"'RAB remaining lives'!M564","v":0},{"$f":"'RAB remaining lives'!N564","v":0},{"$f":"'RAB remaining lives'!O564","v":0},{"$f":"'RAB remaining lives'!P564","v":0},{"$f":"'RAB remaining lives'!Q564","v":0},{"$f":"'RAB remaining lives'!R564","v":0},{"$f":"'RAB remaining lives'!S564","v":0},{"$f":"'RAB remaining lives'!T564","v":0},{"$f":"'RAB remaining lives'!U564","v":0},{"$f":"'RAB remaining lives'!V564","v":0},{"$f":"'RAB remaining lives'!W564","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A559,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C559","v":0},{"$f":"IFERROR(MAX(0,C561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,D561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,E561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,F561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,G561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,H561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,I561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,J561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,K561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,L561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,M561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,N561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,O561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,P561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,R561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,S561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,T561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,U561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0},{"$f":"IFERROR(MAX(0,V561-(OFFSET($C561,0,$A561)/(OFFSET($C560,0,$A561)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A562)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D559","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,D562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,D562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,E562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,E562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,F562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,F562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,G562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,G562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,H562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,H562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,I562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,I562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,J562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,J562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,K562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,K562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,L562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,L562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,M562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,M562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,N562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,N562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,O562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,O562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,P562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,P562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,Q562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,Q562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,R562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,R562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,S562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,S562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,T562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,T562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,U562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,U562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C562,0,$A562))<0,\nMIN(0,V562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562)))),\nMAX(0,V562-(OFFSET($C562,0,$A562)/(OFFSET($C560,-$A561,$A562))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K559","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L559","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M559","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N559","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O559","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P559","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q559","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R559","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S559","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T559","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U559","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V559","v":0},{"$f":"IFERROR(IF((OFFSET($C580,0,$A580))<0,\nMIN(0,V580-(OFFSET($C580,0,$A580)/(OFFSET($C578,-$A579,$A580)))),\nMAX(0,V580-(OFFSET($C580,0,$A580)/(OFFSET($C578,-$A579,$A580))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W559","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C560","v":0},{"$f":"IF(C584=\"n/a\",\"n/a\",MAX(0,C584-1))","v":0},{"$f":"IF(D584=\"n/a\",\"n/a\",MAX(0,D584-1))","v":0},{"$f":"IF(E584=\"n/a\",\"n/a\",MAX(0,E584-1))","v":0},{"$f":"IF(F584=\"n/a\",\"n/a\",MAX(0,F584-1))","v":0},{"$f":"IF(G584=\"n/a\",\"n/a\",MAX(0,G584-1))","v":0},{"$f":"IF(H584=\"n/a\",\"n/a\",MAX(0,H584-1))","v":0},{"$f":"IF(I584=\"n/a\",\"n/a\",MAX(0,I584-1))","v":0},{"$f":"IF(J584=\"n/a\",\"n/a\",MAX(0,J584-1))","v":0},{"$f":"IF(K584=\"n/a\",\"n/a\",MAX(0,K584-1))","v":0},{"$f":"IF(L584=\"n/a\",\"n/a\",MAX(0,L584-1))","v":0},{"$f":"IF(M584=\"n/a\",\"n/a\",MAX(0,M584-1))","v":0},{"$f":"IF(N584=\"n/a\",\"n/a\",MAX(0,N584-1))","v":0},{"$f":"IF(O584=\"n/a\",\"n/a\",MAX(0,O584-1))","v":0},{"$f":"IF(P584=\"n/a\",\"n/a\",MAX(0,P584-1))","v":0},{"$f":"IF(Q584=\"n/a\",\"n/a\",MAX(0,Q584-1))","v":0},{"$f":"IF(R584=\"n/a\",\"n/a\",MAX(0,R584-1))","v":0},{"$f":"IF(S584=\"n/a\",\"n/a\",MAX(0,S584-1))","v":0},{"$f":"IF(T584=\"n/a\",\"n/a\",MAX(0,T584-1))","v":0},{"$f":"IF(U584=\"n/a\",\"n/a\",MAX(0,U584-1))","v":0},{"$f":"IF(V584=\"n/a\",\"n/a\",MAX(0,V584-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A562)","v":"RL Capex 2012-13"},null,{"$f":"D560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K560","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L560","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M560","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N560","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O560","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P560","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q560","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R560","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S560","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T560","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U560","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V560","v":0},{"$f":"IF(V603=\"n/a\",\"n/a\",MAX(0,V603-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W560","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C584:C605,0)),IF(SUM(C561:C582)=0,0,IF((SUMPRODUCT(C561:C582,C584:C605)/SUM(C561:C582))<0,1,(SUMPRODUCT(C561:C582,C584:C605)/SUM(C561:C582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D584:D605,0)),IF(SUM(D561:D582)=0,0,IF((SUMPRODUCT(D561:D582,D584:D605)/SUM(D561:D582))<0,1,(SUMPRODUCT(D561:D582,D584:D605)/SUM(D561:D582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E584:E605,0)),IF(SUM(E561:E582)=0,0,IF((SUMPRODUCT(E561:E582,E584:E605)/SUM(E561:E582))<0,1,(SUMPRODUCT(E561:E582,E584:E605)/SUM(E561:E582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F584:F605,0)),IF(SUM(F561:F582)=0,0,IF((SUMPRODUCT(F561:F582,F584:F605)/SUM(F561:F582))<0,1,(SUMPRODUCT(F561:F582,F584:F605)/SUM(F561:F582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G584:G605,0)),IF(SUM(G561:G582)=0,0,IF((SUMPRODUCT(G561:G582,G584:G605)/SUM(G561:G582))<0,1,(SUMPRODUCT(G561:G582,G584:G605)/SUM(G561:G582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H584:H605,0)),IF(SUM(H561:H582)=0,0,IF((SUMPRODUCT(H561:H582,H584:H605)/SUM(H561:H582))<0,1,(SUMPRODUCT(H561:H582,H584:H605)/SUM(H561:H582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I584:I605,0)),IF(SUM(I561:I582)=0,0,IF((SUMPRODUCT(I561:I582,I584:I605)/SUM(I561:I582))<0,1,(SUMPRODUCT(I561:I582,I584:I605)/SUM(I561:I582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J584:J605,0)),IF(SUM(J561:J582)=0,0,IF((SUMPRODUCT(J561:J582,J584:J605)/SUM(J561:J582))<0,1,(SUMPRODUCT(J561:J582,J584:J605)/SUM(J561:J582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K584:K605,0)),IF(SUM(K561:K582)=0,0,IF((SUMPRODUCT(K561:K582,K584:K605)/SUM(K561:K582))<0,1,(SUMPRODUCT(K561:K582,K584:K605)/SUM(K561:K582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L584:L605,0)),IF(SUM(L561:L582)=0,0,IF((SUMPRODUCT(L561:L582,L584:L605)/SUM(L561:L582))<0,1,(SUMPRODUCT(L561:L582,L584:L605)/SUM(L561:L582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M584:M605,0)),IF(SUM(M561:M582)=0,0,IF((SUMPRODUCT(M561:M582,M584:M605)/SUM(M561:M582))<0,1,(SUMPRODUCT(M561:M582,M584:M605)/SUM(M561:M582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N584:N605,0)),IF(SUM(N561:N582)=0,0,IF((SUMPRODUCT(N561:N582,N584:N605)/SUM(N561:N582))<0,1,(SUMPRODUCT(N561:N582,N584:N605)/SUM(N561:N582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O584:O605,0)),IF(SUM(O561:O582)=0,0,IF((SUMPRODUCT(O561:O582,O584:O605)/SUM(O561:O582))<0,1,(SUMPRODUCT(O561:O582,O584:O605)/SUM(O561:O582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P584:P605,0)),IF(SUM(P561:P582)=0,0,IF((SUMPRODUCT(P561:P582,P584:P605)/SUM(P561:P582))<0,1,(SUMPRODUCT(P561:P582,P584:P605)/SUM(P561:P582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q584:Q605,0)),IF(SUM(Q561:Q582)=0,0,IF((SUMPRODUCT(Q561:Q582,Q584:Q605)/SUM(Q561:Q582))<0,1,(SUMPRODUCT(Q561:Q582,Q584:Q605)/SUM(Q561:Q582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R584:R605,0)),IF(SUM(R561:R582)=0,0,IF((SUMPRODUCT(R561:R582,R584:R605)/SUM(R561:R582))<0,1,(SUMPRODUCT(R561:R582,R584:R605)/SUM(R561:R582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S584:S605,0)),IF(SUM(S561:S582)=0,0,IF((SUMPRODUCT(S561:S582,S584:S605)/SUM(S561:S582))<0,1,(SUMPRODUCT(S561:S582,S584:S605)/SUM(S561:S582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T584:T605,0)),IF(SUM(T561:T582)=0,0,IF((SUMPRODUCT(T561:T582,T584:T605)/SUM(T561:T582))<0,1,(SUMPRODUCT(T561:T582,T584:T605)/SUM(T561:T582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U584:U605,0)),IF(SUM(U561:U582)=0,0,IF((SUMPRODUCT(U561:U582,U584:U605)/SUM(U561:U582))<0,1,(SUMPRODUCT(U561:U582,U584:U605)/SUM(U561:U582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V584:V605,0)),IF(SUM(V561:V582)=0,0,IF((SUMPRODUCT(V561:V582,V584:V605)/SUM(V561:V582))<0,1,(SUMPRODUCT(V561:V582,V584:V605)/SUM(V561:V582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W584:W605,0)),IF(SUM(W561:W582)=0,0,IF((SUMPRODUCT(W561:W582,W584:W605)/SUM(W561:W582))<0,1,(SUMPRODUCT(W561:W582,W584:W605)/SUM(W561:W582)))),\"n/a\")","v":0}]
[]
["Asset Class 13",{"$f":"VLOOKUP($A608,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A608,1,12,\"\"))","v":13},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A609,0)","v":0},{"$f":"'RAB remaining lives'!D614","v":0},{"$f":"'RAB remaining lives'!E614","v":0},{"$f":"'RAB remaining lives'!F614","v":0},{"$f":"'RAB remaining lives'!G614","v":0},{"$f":"'RAB remaining lives'!H614","v":0},{"$f":"'RAB remaining lives'!I614","v":0},{"$f":"'RAB remaining lives'!J614","v":0},{"$f":"'RAB remaining lives'!K614","v":0},{"$f":"'RAB remaining lives'!L614","v":0},{"$f":"'RAB remaining lives'!M614","v":0},{"$f":"'RAB remaining lives'!N614","v":0},{"$f":"'RAB remaining lives'!O614","v":0},{"$f":"'RAB remaining lives'!P614","v":0},{"$f":"'RAB remaining lives'!Q614","v":0},{"$f":"'RAB remaining lives'!R614","v":0},{"$f":"'RAB remaining lives'!S614","v":0},{"$f":"'RAB remaining lives'!T614","v":0},{"$f":"'RAB remaining lives'!U614","v":0},{"$f":"'RAB remaining lives'!V614","v":0},{"$f":"'RAB remaining lives'!W614","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A609,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C609","v":0},{"$f":"IFERROR(MAX(0,C611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,D611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,E611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,F611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,G611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,H611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,I611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,J611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,K611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,L611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,M611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,N611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,O611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,P611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,R611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,S611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,T611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,U611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0},{"$f":"IFERROR(MAX(0,V611-(OFFSET($C611,0,$A611)/(OFFSET($C610,0,$A611)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A612)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D609","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,D612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,D612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,E612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,E612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,F612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,F612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,G612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,G612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,H612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,H612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,I612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,I612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,J612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,J612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,K612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,K612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,L612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,L612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,M612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,M612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,N612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,N612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,O612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,O612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,P612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,P612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,Q612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,Q612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,R612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,R612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,S612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,S612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,T612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,T612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,U612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,U612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C612,0,$A612))<0,\nMIN(0,V612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612)))),\nMAX(0,V612-(OFFSET($C612,0,$A612)/(OFFSET($C610,-$A611,$A612))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K609","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L609","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M609","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N609","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O609","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P609","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q609","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R609","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S609","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T609","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U609","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V609","v":0},{"$f":"IFERROR(IF((OFFSET($C630,0,$A630))<0,\nMIN(0,V630-(OFFSET($C630,0,$A630)/(OFFSET($C628,-$A629,$A630)))),\nMAX(0,V630-(OFFSET($C630,0,$A630)/(OFFSET($C628,-$A629,$A630))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W609","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C610","v":0},{"$f":"IF(C634=\"n/a\",\"n/a\",MAX(0,C634-1))","v":0},{"$f":"IF(D634=\"n/a\",\"n/a\",MAX(0,D634-1))","v":0},{"$f":"IF(E634=\"n/a\",\"n/a\",MAX(0,E634-1))","v":0},{"$f":"IF(F634=\"n/a\",\"n/a\",MAX(0,F634-1))","v":0},{"$f":"IF(G634=\"n/a\",\"n/a\",MAX(0,G634-1))","v":0},{"$f":"IF(H634=\"n/a\",\"n/a\",MAX(0,H634-1))","v":0},{"$f":"IF(I634=\"n/a\",\"n/a\",MAX(0,I634-1))","v":0},{"$f":"IF(J634=\"n/a\",\"n/a\",MAX(0,J634-1))","v":0},{"$f":"IF(K634=\"n/a\",\"n/a\",MAX(0,K634-1))","v":0},{"$f":"IF(L634=\"n/a\",\"n/a\",MAX(0,L634-1))","v":0},{"$f":"IF(M634=\"n/a\",\"n/a\",MAX(0,M634-1))","v":0},{"$f":"IF(N634=\"n/a\",\"n/a\",MAX(0,N634-1))","v":0},{"$f":"IF(O634=\"n/a\",\"n/a\",MAX(0,O634-1))","v":0},{"$f":"IF(P634=\"n/a\",\"n/a\",MAX(0,P634-1))","v":0},{"$f":"IF(Q634=\"n/a\",\"n/a\",MAX(0,Q634-1))","v":0},{"$f":"IF(R634=\"n/a\",\"n/a\",MAX(0,R634-1))","v":0},{"$f":"IF(S634=\"n/a\",\"n/a\",MAX(0,S634-1))","v":0},{"$f":"IF(T634=\"n/a\",\"n/a\",MAX(0,T634-1))","v":0},{"$f":"IF(U634=\"n/a\",\"n/a\",MAX(0,U634-1))","v":0},{"$f":"IF(V634=\"n/a\",\"n/a\",MAX(0,V634-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A612)","v":"RL Capex 2012-13"},null,{"$f":"D610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K610","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L610","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M610","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N610","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O610","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P610","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q610","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R610","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S610","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T610","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U610","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V610","v":0},{"$f":"IF(V653=\"n/a\",\"n/a\",MAX(0,V653-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W610","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C634:C655,0)),IF(SUM(C611:C632)=0,0,IF((SUMPRODUCT(C611:C632,C634:C655)/SUM(C611:C632))<0,1,(SUMPRODUCT(C611:C632,C634:C655)/SUM(C611:C632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D634:D655,0)),IF(SUM(D611:D632)=0,0,IF((SUMPRODUCT(D611:D632,D634:D655)/SUM(D611:D632))<0,1,(SUMPRODUCT(D611:D632,D634:D655)/SUM(D611:D632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E634:E655,0)),IF(SUM(E611:E632)=0,0,IF((SUMPRODUCT(E611:E632,E634:E655)/SUM(E611:E632))<0,1,(SUMPRODUCT(E611:E632,E634:E655)/SUM(E611:E632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F634:F655,0)),IF(SUM(F611:F632)=0,0,IF((SUMPRODUCT(F611:F632,F634:F655)/SUM(F611:F632))<0,1,(SUMPRODUCT(F611:F632,F634:F655)/SUM(F611:F632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G634:G655,0)),IF(SUM(G611:G632)=0,0,IF((SUMPRODUCT(G611:G632,G634:G655)/SUM(G611:G632))<0,1,(SUMPRODUCT(G611:G632,G634:G655)/SUM(G611:G632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H634:H655,0)),IF(SUM(H611:H632)=0,0,IF((SUMPRODUCT(H611:H632,H634:H655)/SUM(H611:H632))<0,1,(SUMPRODUCT(H611:H632,H634:H655)/SUM(H611:H632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I634:I655,0)),IF(SUM(I611:I632)=0,0,IF((SUMPRODUCT(I611:I632,I634:I655)/SUM(I611:I632))<0,1,(SUMPRODUCT(I611:I632,I634:I655)/SUM(I611:I632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J634:J655,0)),IF(SUM(J611:J632)=0,0,IF((SUMPRODUCT(J611:J632,J634:J655)/SUM(J611:J632))<0,1,(SUMPRODUCT(J611:J632,J634:J655)/SUM(J611:J632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K634:K655,0)),IF(SUM(K611:K632)=0,0,IF((SUMPRODUCT(K611:K632,K634:K655)/SUM(K611:K632))<0,1,(SUMPRODUCT(K611:K632,K634:K655)/SUM(K611:K632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L634:L655,0)),IF(SUM(L611:L632)=0,0,IF((SUMPRODUCT(L611:L632,L634:L655)/SUM(L611:L632))<0,1,(SUMPRODUCT(L611:L632,L634:L655)/SUM(L611:L632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M634:M655,0)),IF(SUM(M611:M632)=0,0,IF((SUMPRODUCT(M611:M632,M634:M655)/SUM(M611:M632))<0,1,(SUMPRODUCT(M611:M632,M634:M655)/SUM(M611:M632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N634:N655,0)),IF(SUM(N611:N632)=0,0,IF((SUMPRODUCT(N611:N632,N634:N655)/SUM(N611:N632))<0,1,(SUMPRODUCT(N611:N632,N634:N655)/SUM(N611:N632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O634:O655,0)),IF(SUM(O611:O632)=0,0,IF((SUMPRODUCT(O611:O632,O634:O655)/SUM(O611:O632))<0,1,(SUMPRODUCT(O611:O632,O634:O655)/SUM(O611:O632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P634:P655,0)),IF(SUM(P611:P632)=0,0,IF((SUMPRODUCT(P611:P632,P634:P655)/SUM(P611:P632))<0,1,(SUMPRODUCT(P611:P632,P634:P655)/SUM(P611:P632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q634:Q655,0)),IF(SUM(Q611:Q632)=0,0,IF((SUMPRODUCT(Q611:Q632,Q634:Q655)/SUM(Q611:Q632))<0,1,(SUMPRODUCT(Q611:Q632,Q634:Q655)/SUM(Q611:Q632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R634:R655,0)),IF(SUM(R611:R632)=0,0,IF((SUMPRODUCT(R611:R632,R634:R655)/SUM(R611:R632))<0,1,(SUMPRODUCT(R611:R632,R634:R655)/SUM(R611:R632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S634:S655,0)),IF(SUM(S611:S632)=0,0,IF((SUMPRODUCT(S611:S632,S634:S655)/SUM(S611:S632))<0,1,(SUMPRODUCT(S611:S632,S634:S655)/SUM(S611:S632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T634:T655,0)),IF(SUM(T611:T632)=0,0,IF((SUMPRODUCT(T611:T632,T634:T655)/SUM(T611:T632))<0,1,(SUMPRODUCT(T611:T632,T634:T655)/SUM(T611:T632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U634:U655,0)),IF(SUM(U611:U632)=0,0,IF((SUMPRODUCT(U611:U632,U634:U655)/SUM(U611:U632))<0,1,(SUMPRODUCT(U611:U632,U634:U655)/SUM(U611:U632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V634:V655,0)),IF(SUM(V611:V632)=0,0,IF((SUMPRODUCT(V611:V632,V634:V655)/SUM(V611:V632))<0,1,(SUMPRODUCT(V611:V632,V634:V655)/SUM(V611:V632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W634:W655,0)),IF(SUM(W611:W632)=0,0,IF((SUMPRODUCT(W611:W632,W634:W655)/SUM(W611:W632))<0,1,(SUMPRODUCT(W611:W632,W634:W655)/SUM(W611:W632)))),\"n/a\")","v":0}]
[]
["Asset Class 14",{"$f":"VLOOKUP($A658,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A658,1,12,\"\"))","v":14},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A659,0)","v":0},{"$f":"'RAB remaining lives'!D664","v":0},{"$f":"'RAB remaining lives'!E664","v":0},{"$f":"'RAB remaining lives'!F664","v":0},{"$f":"'RAB remaining lives'!G664","v":0},{"$f":"'RAB remaining lives'!H664","v":0},{"$f":"'RAB remaining lives'!I664","v":0},{"$f":"'RAB remaining lives'!J664","v":0},{"$f":"'RAB remaining lives'!K664","v":0},{"$f":"'RAB remaining lives'!L664","v":0},{"$f":"'RAB remaining lives'!M664","v":0},{"$f":"'RAB remaining lives'!N664","v":0},{"$f":"'RAB remaining lives'!O664","v":0},{"$f":"'RAB remaining lives'!P664","v":0},{"$f":"'RAB remaining lives'!Q664","v":0},{"$f":"'RAB remaining lives'!R664","v":0},{"$f":"'RAB remaining lives'!S664","v":0},{"$f":"'RAB remaining lives'!T664","v":0},{"$f":"'RAB remaining lives'!U664","v":0},{"$f":"'RAB remaining lives'!V664","v":0},{"$f":"'RAB remaining lives'!W664","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A659,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C659","v":0},{"$f":"IFERROR(MAX(0,C661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,D661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,E661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,F661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,G661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,H661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,I661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,J661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,K661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,L661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,M661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,N661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,O661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,P661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,R661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,S661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,T661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,U661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0},{"$f":"IFERROR(MAX(0,V661-(OFFSET($C661,0,$A661)/(OFFSET($C660,0,$A661)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A662)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D659","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,D662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,D662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,E662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,E662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,F662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,F662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,G662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,G662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,H662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,H662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,I662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,I662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,J662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,J662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,K662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,K662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,L662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,L662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,M662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,M662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,N662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,N662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,O662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,O662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,P662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,P662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,Q662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,Q662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,R662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,R662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,S662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,S662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,T662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,T662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,U662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,U662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C662,0,$A662))<0,\nMIN(0,V662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662)))),\nMAX(0,V662-(OFFSET($C662,0,$A662)/(OFFSET($C660,-$A661,$A662))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K659","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L659","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M659","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N659","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O659","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P659","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q659","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R659","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S659","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T659","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U659","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V659","v":0},{"$f":"IFERROR(IF((OFFSET($C680,0,$A680))<0,\nMIN(0,V680-(OFFSET($C680,0,$A680)/(OFFSET($C678,-$A679,$A680)))),\nMAX(0,V680-(OFFSET($C680,0,$A680)/(OFFSET($C678,-$A679,$A680))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W659","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C660","v":0},{"$f":"IF(C684=\"n/a\",\"n/a\",MAX(0,C684-1))","v":0},{"$f":"IF(D684=\"n/a\",\"n/a\",MAX(0,D684-1))","v":0},{"$f":"IF(E684=\"n/a\",\"n/a\",MAX(0,E684-1))","v":0},{"$f":"IF(F684=\"n/a\",\"n/a\",MAX(0,F684-1))","v":0},{"$f":"IF(G684=\"n/a\",\"n/a\",MAX(0,G684-1))","v":0},{"$f":"IF(H684=\"n/a\",\"n/a\",MAX(0,H684-1))","v":0},{"$f":"IF(I684=\"n/a\",\"n/a\",MAX(0,I684-1))","v":0},{"$f":"IF(J684=\"n/a\",\"n/a\",MAX(0,J684-1))","v":0},{"$f":"IF(K684=\"n/a\",\"n/a\",MAX(0,K684-1))","v":0},{"$f":"IF(L684=\"n/a\",\"n/a\",MAX(0,L684-1))","v":0},{"$f":"IF(M684=\"n/a\",\"n/a\",MAX(0,M684-1))","v":0},{"$f":"IF(N684=\"n/a\",\"n/a\",MAX(0,N684-1))","v":0},{"$f":"IF(O684=\"n/a\",\"n/a\",MAX(0,O684-1))","v":0},{"$f":"IF(P684=\"n/a\",\"n/a\",MAX(0,P684-1))","v":0},{"$f":"IF(Q684=\"n/a\",\"n/a\",MAX(0,Q684-1))","v":0},{"$f":"IF(R684=\"n/a\",\"n/a\",MAX(0,R684-1))","v":0},{"$f":"IF(S684=\"n/a\",\"n/a\",MAX(0,S684-1))","v":0},{"$f":"IF(T684=\"n/a\",\"n/a\",MAX(0,T684-1))","v":0},{"$f":"IF(U684=\"n/a\",\"n/a\",MAX(0,U684-1))","v":0},{"$f":"IF(V684=\"n/a\",\"n/a\",MAX(0,V684-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A662)","v":"RL Capex 2012-13"},null,{"$f":"D660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K660","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L660","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M660","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N660","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O660","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P660","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q660","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R660","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S660","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T660","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U660","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V660","v":0},{"$f":"IF(V703=\"n/a\",\"n/a\",MAX(0,V703-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W660","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C684:C705,0)),IF(SUM(C661:C682)=0,0,IF((SUMPRODUCT(C661:C682,C684:C705)/SUM(C661:C682))<0,1,(SUMPRODUCT(C661:C682,C684:C705)/SUM(C661:C682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D684:D705,0)),IF(SUM(D661:D682)=0,0,IF((SUMPRODUCT(D661:D682,D684:D705)/SUM(D661:D682))<0,1,(SUMPRODUCT(D661:D682,D684:D705)/SUM(D661:D682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E684:E705,0)),IF(SUM(E661:E682)=0,0,IF((SUMPRODUCT(E661:E682,E684:E705)/SUM(E661:E682))<0,1,(SUMPRODUCT(E661:E682,E684:E705)/SUM(E661:E682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F684:F705,0)),IF(SUM(F661:F682)=0,0,IF((SUMPRODUCT(F661:F682,F684:F705)/SUM(F661:F682))<0,1,(SUMPRODUCT(F661:F682,F684:F705)/SUM(F661:F682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G684:G705,0)),IF(SUM(G661:G682)=0,0,IF((SUMPRODUCT(G661:G682,G684:G705)/SUM(G661:G682))<0,1,(SUMPRODUCT(G661:G682,G684:G705)/SUM(G661:G682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H684:H705,0)),IF(SUM(H661:H682)=0,0,IF((SUMPRODUCT(H661:H682,H684:H705)/SUM(H661:H682))<0,1,(SUMPRODUCT(H661:H682,H684:H705)/SUM(H661:H682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I684:I705,0)),IF(SUM(I661:I682)=0,0,IF((SUMPRODUCT(I661:I682,I684:I705)/SUM(I661:I682))<0,1,(SUMPRODUCT(I661:I682,I684:I705)/SUM(I661:I682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J684:J705,0)),IF(SUM(J661:J682)=0,0,IF((SUMPRODUCT(J661:J682,J684:J705)/SUM(J661:J682))<0,1,(SUMPRODUCT(J661:J682,J684:J705)/SUM(J661:J682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K684:K705,0)),IF(SUM(K661:K682)=0,0,IF((SUMPRODUCT(K661:K682,K684:K705)/SUM(K661:K682))<0,1,(SUMPRODUCT(K661:K682,K684:K705)/SUM(K661:K682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L684:L705,0)),IF(SUM(L661:L682)=0,0,IF((SUMPRODUCT(L661:L682,L684:L705)/SUM(L661:L682))<0,1,(SUMPRODUCT(L661:L682,L684:L705)/SUM(L661:L682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M684:M705,0)),IF(SUM(M661:M682)=0,0,IF((SUMPRODUCT(M661:M682,M684:M705)/SUM(M661:M682))<0,1,(SUMPRODUCT(M661:M682,M684:M705)/SUM(M661:M682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N684:N705,0)),IF(SUM(N661:N682)=0,0,IF((SUMPRODUCT(N661:N682,N684:N705)/SUM(N661:N682))<0,1,(SUMPRODUCT(N661:N682,N684:N705)/SUM(N661:N682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O684:O705,0)),IF(SUM(O661:O682)=0,0,IF((SUMPRODUCT(O661:O682,O684:O705)/SUM(O661:O682))<0,1,(SUMPRODUCT(O661:O682,O684:O705)/SUM(O661:O682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P684:P705,0)),IF(SUM(P661:P682)=0,0,IF((SUMPRODUCT(P661:P682,P684:P705)/SUM(P661:P682))<0,1,(SUMPRODUCT(P661:P682,P684:P705)/SUM(P661:P682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q684:Q705,0)),IF(SUM(Q661:Q682)=0,0,IF((SUMPRODUCT(Q661:Q682,Q684:Q705)/SUM(Q661:Q682))<0,1,(SUMPRODUCT(Q661:Q682,Q684:Q705)/SUM(Q661:Q682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R684:R705,0)),IF(SUM(R661:R682)=0,0,IF((SUMPRODUCT(R661:R682,R684:R705)/SUM(R661:R682))<0,1,(SUMPRODUCT(R661:R682,R684:R705)/SUM(R661:R682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S684:S705,0)),IF(SUM(S661:S682)=0,0,IF((SUMPRODUCT(S661:S682,S684:S705)/SUM(S661:S682))<0,1,(SUMPRODUCT(S661:S682,S684:S705)/SUM(S661:S682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T684:T705,0)),IF(SUM(T661:T682)=0,0,IF((SUMPRODUCT(T661:T682,T684:T705)/SUM(T661:T682))<0,1,(SUMPRODUCT(T661:T682,T684:T705)/SUM(T661:T682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U684:U705,0)),IF(SUM(U661:U682)=0,0,IF((SUMPRODUCT(U661:U682,U684:U705)/SUM(U661:U682))<0,1,(SUMPRODUCT(U661:U682,U684:U705)/SUM(U661:U682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V684:V705,0)),IF(SUM(V661:V682)=0,0,IF((SUMPRODUCT(V661:V682,V684:V705)/SUM(V661:V682))<0,1,(SUMPRODUCT(V661:V682,V684:V705)/SUM(V661:V682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W684:W705,0)),IF(SUM(W661:W682)=0,0,IF((SUMPRODUCT(W661:W682,W684:W705)/SUM(W661:W682))<0,1,(SUMPRODUCT(W661:W682,W684:W705)/SUM(W661:W682)))),\"n/a\")","v":0}]
[]
["Asset Class 15",{"$f":"VLOOKUP($A708,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A708,1,12,\"\"))","v":15},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A709,0)","v":0},{"$f":"'RAB remaining lives'!D714","v":0},{"$f":"'RAB remaining lives'!E714","v":0},{"$f":"'RAB remaining lives'!F714","v":0},{"$f":"'RAB remaining lives'!G714","v":0},{"$f":"'RAB remaining lives'!H714","v":0},{"$f":"'RAB remaining lives'!I714","v":0},{"$f":"'RAB remaining lives'!J714","v":0},{"$f":"'RAB remaining lives'!K714","v":0},{"$f":"'RAB remaining lives'!L714","v":0},{"$f":"'RAB remaining lives'!M714","v":0},{"$f":"'RAB remaining lives'!N714","v":0},{"$f":"'RAB remaining lives'!O714","v":0},{"$f":"'RAB remaining lives'!P714","v":0},{"$f":"'RAB remaining lives'!Q714","v":0},{"$f":"'RAB remaining lives'!R714","v":0},{"$f":"'RAB remaining lives'!S714","v":0},{"$f":"'RAB remaining lives'!T714","v":0},{"$f":"'RAB remaining lives'!U714","v":0},{"$f":"'RAB remaining lives'!V714","v":0},{"$f":"'RAB remaining lives'!W714","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A709,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C709","v":0},{"$f":"IFERROR(MAX(0,C711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,D711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,E711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,F711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,G711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,H711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,I711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,J711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,K711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,L711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,M711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,N711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,O711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,P711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,R711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,S711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,T711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,U711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0},{"$f":"IFERROR(MAX(0,V711-(OFFSET($C711,0,$A711)/(OFFSET($C710,0,$A711)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A712)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D709","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,D712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,D712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,E712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,E712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,F712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,F712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,G712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,G712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,H712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,H712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,I712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,I712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,J712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,J712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,K712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,K712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,L712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,L712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,M712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,M712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,N712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,N712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,O712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,O712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,P712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,P712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,Q712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,Q712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,R712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,R712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,S712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,S712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,T712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,T712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,U712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,U712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C712,0,$A712))<0,\nMIN(0,V712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712)))),\nMAX(0,V712-(OFFSET($C712,0,$A712)/(OFFSET($C710,-$A711,$A712))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K709","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L709","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M709","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N709","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O709","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P709","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q709","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R709","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S709","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T709","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U709","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V709","v":0},{"$f":"IFERROR(IF((OFFSET($C730,0,$A730))<0,\nMIN(0,V730-(OFFSET($C730,0,$A730)/(OFFSET($C728,-$A729,$A730)))),\nMAX(0,V730-(OFFSET($C730,0,$A730)/(OFFSET($C728,-$A729,$A730))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W709","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C710","v":0},{"$f":"IF(C734=\"n/a\",\"n/a\",MAX(0,C734-1))","v":0},{"$f":"IF(D734=\"n/a\",\"n/a\",MAX(0,D734-1))","v":0},{"$f":"IF(E734=\"n/a\",\"n/a\",MAX(0,E734-1))","v":0},{"$f":"IF(F734=\"n/a\",\"n/a\",MAX(0,F734-1))","v":0},{"$f":"IF(G734=\"n/a\",\"n/a\",MAX(0,G734-1))","v":0},{"$f":"IF(H734=\"n/a\",\"n/a\",MAX(0,H734-1))","v":0},{"$f":"IF(I734=\"n/a\",\"n/a\",MAX(0,I734-1))","v":0},{"$f":"IF(J734=\"n/a\",\"n/a\",MAX(0,J734-1))","v":0},{"$f":"IF(K734=\"n/a\",\"n/a\",MAX(0,K734-1))","v":0},{"$f":"IF(L734=\"n/a\",\"n/a\",MAX(0,L734-1))","v":0},{"$f":"IF(M734=\"n/a\",\"n/a\",MAX(0,M734-1))","v":0},{"$f":"IF(N734=\"n/a\",\"n/a\",MAX(0,N734-1))","v":0},{"$f":"IF(O734=\"n/a\",\"n/a\",MAX(0,O734-1))","v":0},{"$f":"IF(P734=\"n/a\",\"n/a\",MAX(0,P734-1))","v":0},{"$f":"IF(Q734=\"n/a\",\"n/a\",MAX(0,Q734-1))","v":0},{"$f":"IF(R734=\"n/a\",\"n/a\",MAX(0,R734-1))","v":0},{"$f":"IF(S734=\"n/a\",\"n/a\",MAX(0,S734-1))","v":0},{"$f":"IF(T734=\"n/a\",\"n/a\",MAX(0,T734-1))","v":0},{"$f":"IF(U734=\"n/a\",\"n/a\",MAX(0,U734-1))","v":0},{"$f":"IF(V734=\"n/a\",\"n/a\",MAX(0,V734-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A712)","v":"RL Capex 2012-13"},null,{"$f":"D710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K710","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L710","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M710","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N710","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O710","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P710","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q710","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R710","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S710","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T710","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U710","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V710","v":0},{"$f":"IF(V753=\"n/a\",\"n/a\",MAX(0,V753-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W710","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C734:C755,0)),IF(SUM(C711:C732)=0,0,IF((SUMPRODUCT(C711:C732,C734:C755)/SUM(C711:C732))<0,1,(SUMPRODUCT(C711:C732,C734:C755)/SUM(C711:C732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D734:D755,0)),IF(SUM(D711:D732)=0,0,IF((SUMPRODUCT(D711:D732,D734:D755)/SUM(D711:D732))<0,1,(SUMPRODUCT(D711:D732,D734:D755)/SUM(D711:D732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E734:E755,0)),IF(SUM(E711:E732)=0,0,IF((SUMPRODUCT(E711:E732,E734:E755)/SUM(E711:E732))<0,1,(SUMPRODUCT(E711:E732,E734:E755)/SUM(E711:E732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F734:F755,0)),IF(SUM(F711:F732)=0,0,IF((SUMPRODUCT(F711:F732,F734:F755)/SUM(F711:F732))<0,1,(SUMPRODUCT(F711:F732,F734:F755)/SUM(F711:F732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G734:G755,0)),IF(SUM(G711:G732)=0,0,IF((SUMPRODUCT(G711:G732,G734:G755)/SUM(G711:G732))<0,1,(SUMPRODUCT(G711:G732,G734:G755)/SUM(G711:G732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H734:H755,0)),IF(SUM(H711:H732)=0,0,IF((SUMPRODUCT(H711:H732,H734:H755)/SUM(H711:H732))<0,1,(SUMPRODUCT(H711:H732,H734:H755)/SUM(H711:H732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I734:I755,0)),IF(SUM(I711:I732)=0,0,IF((SUMPRODUCT(I711:I732,I734:I755)/SUM(I711:I732))<0,1,(SUMPRODUCT(I711:I732,I734:I755)/SUM(I711:I732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J734:J755,0)),IF(SUM(J711:J732)=0,0,IF((SUMPRODUCT(J711:J732,J734:J755)/SUM(J711:J732))<0,1,(SUMPRODUCT(J711:J732,J734:J755)/SUM(J711:J732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K734:K755,0)),IF(SUM(K711:K732)=0,0,IF((SUMPRODUCT(K711:K732,K734:K755)/SUM(K711:K732))<0,1,(SUMPRODUCT(K711:K732,K734:K755)/SUM(K711:K732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L734:L755,0)),IF(SUM(L711:L732)=0,0,IF((SUMPRODUCT(L711:L732,L734:L755)/SUM(L711:L732))<0,1,(SUMPRODUCT(L711:L732,L734:L755)/SUM(L711:L732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M734:M755,0)),IF(SUM(M711:M732)=0,0,IF((SUMPRODUCT(M711:M732,M734:M755)/SUM(M711:M732))<0,1,(SUMPRODUCT(M711:M732,M734:M755)/SUM(M711:M732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N734:N755,0)),IF(SUM(N711:N732)=0,0,IF((SUMPRODUCT(N711:N732,N734:N755)/SUM(N711:N732))<0,1,(SUMPRODUCT(N711:N732,N734:N755)/SUM(N711:N732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O734:O755,0)),IF(SUM(O711:O732)=0,0,IF((SUMPRODUCT(O711:O732,O734:O755)/SUM(O711:O732))<0,1,(SUMPRODUCT(O711:O732,O734:O755)/SUM(O711:O732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P734:P755,0)),IF(SUM(P711:P732)=0,0,IF((SUMPRODUCT(P711:P732,P734:P755)/SUM(P711:P732))<0,1,(SUMPRODUCT(P711:P732,P734:P755)/SUM(P711:P732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q734:Q755,0)),IF(SUM(Q711:Q732)=0,0,IF((SUMPRODUCT(Q711:Q732,Q734:Q755)/SUM(Q711:Q732))<0,1,(SUMPRODUCT(Q711:Q732,Q734:Q755)/SUM(Q711:Q732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R734:R755,0)),IF(SUM(R711:R732)=0,0,IF((SUMPRODUCT(R711:R732,R734:R755)/SUM(R711:R732))<0,1,(SUMPRODUCT(R711:R732,R734:R755)/SUM(R711:R732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S734:S755,0)),IF(SUM(S711:S732)=0,0,IF((SUMPRODUCT(S711:S732,S734:S755)/SUM(S711:S732))<0,1,(SUMPRODUCT(S711:S732,S734:S755)/SUM(S711:S732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T734:T755,0)),IF(SUM(T711:T732)=0,0,IF((SUMPRODUCT(T711:T732,T734:T755)/SUM(T711:T732))<0,1,(SUMPRODUCT(T711:T732,T734:T755)/SUM(T711:T732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U734:U755,0)),IF(SUM(U711:U732)=0,0,IF((SUMPRODUCT(U711:U732,U734:U755)/SUM(U711:U732))<0,1,(SUMPRODUCT(U711:U732,U734:U755)/SUM(U711:U732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V734:V755,0)),IF(SUM(V711:V732)=0,0,IF((SUMPRODUCT(V711:V732,V734:V755)/SUM(V711:V732))<0,1,(SUMPRODUCT(V711:V732,V734:V755)/SUM(V711:V732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W734:W755,0)),IF(SUM(W711:W732)=0,0,IF((SUMPRODUCT(W711:W732,W734:W755)/SUM(W711:W732))<0,1,(SUMPRODUCT(W711:W732,W734:W755)/SUM(W711:W732)))),\"n/a\")","v":0}]
[]
["Asset Class 16",{"$f":"VLOOKUP($A758,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A758,1,12,\"\"))","v":16},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A759,0)","v":0},{"$f":"'RAB remaining lives'!D764","v":0},{"$f":"'RAB remaining lives'!E764","v":0},{"$f":"'RAB remaining lives'!F764","v":0},{"$f":"'RAB remaining lives'!G764","v":0},{"$f":"'RAB remaining lives'!H764","v":0},{"$f":"'RAB remaining lives'!I764","v":0},{"$f":"'RAB remaining lives'!J764","v":0},{"$f":"'RAB remaining lives'!K764","v":0},{"$f":"'RAB remaining lives'!L764","v":0},{"$f":"'RAB remaining lives'!M764","v":0},{"$f":"'RAB remaining lives'!N764","v":0},{"$f":"'RAB remaining lives'!O764","v":0},{"$f":"'RAB remaining lives'!P764","v":0},{"$f":"'RAB remaining lives'!Q764","v":0},{"$f":"'RAB remaining lives'!R764","v":0},{"$f":"'RAB remaining lives'!S764","v":0},{"$f":"'RAB remaining lives'!T764","v":0},{"$f":"'RAB remaining lives'!U764","v":0},{"$f":"'RAB remaining lives'!V764","v":0},{"$f":"'RAB remaining lives'!W764","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A759,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C759","v":0},{"$f":"IFERROR(MAX(0,C761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,D761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,E761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,F761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,G761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,H761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,I761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,J761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,K761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,L761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,M761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,N761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,O761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,P761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,R761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,S761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,T761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,U761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0},{"$f":"IFERROR(MAX(0,V761-(OFFSET($C761,0,$A761)/(OFFSET($C760,0,$A761)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A762)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D759","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,D762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,D762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,E762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,E762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,F762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,F762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,G762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,G762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,H762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,H762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,I762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,I762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,J762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,J762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,K762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,K762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,L762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,L762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,M762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,M762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,N762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,N762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,O762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,O762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,P762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,P762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,Q762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,Q762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,R762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,R762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,S762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,S762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,T762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,T762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,U762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,U762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C762,0,$A762))<0,\nMIN(0,V762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762)))),\nMAX(0,V762-(OFFSET($C762,0,$A762)/(OFFSET($C760,-$A761,$A762))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K759","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L759","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M759","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N759","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O759","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P759","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q759","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R759","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S759","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T759","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U759","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V759","v":0},{"$f":"IFERROR(IF((OFFSET($C780,0,$A780))<0,\nMIN(0,V780-(OFFSET($C780,0,$A780)/(OFFSET($C778,-$A779,$A780)))),\nMAX(0,V780-(OFFSET($C780,0,$A780)/(OFFSET($C778,-$A779,$A780))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W759","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C760","v":0},{"$f":"IF(C784=\"n/a\",\"n/a\",MAX(0,C784-1))","v":0},{"$f":"IF(D784=\"n/a\",\"n/a\",MAX(0,D784-1))","v":0},{"$f":"IF(E784=\"n/a\",\"n/a\",MAX(0,E784-1))","v":0},{"$f":"IF(F784=\"n/a\",\"n/a\",MAX(0,F784-1))","v":0},{"$f":"IF(G784=\"n/a\",\"n/a\",MAX(0,G784-1))","v":0},{"$f":"IF(H784=\"n/a\",\"n/a\",MAX(0,H784-1))","v":0},{"$f":"IF(I784=\"n/a\",\"n/a\",MAX(0,I784-1))","v":0},{"$f":"IF(J784=\"n/a\",\"n/a\",MAX(0,J784-1))","v":0},{"$f":"IF(K784=\"n/a\",\"n/a\",MAX(0,K784-1))","v":0},{"$f":"IF(L784=\"n/a\",\"n/a\",MAX(0,L784-1))","v":0},{"$f":"IF(M784=\"n/a\",\"n/a\",MAX(0,M784-1))","v":0},{"$f":"IF(N784=\"n/a\",\"n/a\",MAX(0,N784-1))","v":0},{"$f":"IF(O784=\"n/a\",\"n/a\",MAX(0,O784-1))","v":0},{"$f":"IF(P784=\"n/a\",\"n/a\",MAX(0,P784-1))","v":0},{"$f":"IF(Q784=\"n/a\",\"n/a\",MAX(0,Q784-1))","v":0},{"$f":"IF(R784=\"n/a\",\"n/a\",MAX(0,R784-1))","v":0},{"$f":"IF(S784=\"n/a\",\"n/a\",MAX(0,S784-1))","v":0},{"$f":"IF(T784=\"n/a\",\"n/a\",MAX(0,T784-1))","v":0},{"$f":"IF(U784=\"n/a\",\"n/a\",MAX(0,U784-1))","v":0},{"$f":"IF(V784=\"n/a\",\"n/a\",MAX(0,V784-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A762)","v":"RL Capex 2012-13"},null,{"$f":"D760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K760","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L760","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M760","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N760","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O760","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P760","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q760","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R760","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S760","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T760","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U760","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V760","v":0},{"$f":"IF(V803=\"n/a\",\"n/a\",MAX(0,V803-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W760","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C784:C805,0)),IF(SUM(C761:C782)=0,0,IF((SUMPRODUCT(C761:C782,C784:C805)/SUM(C761:C782))<0,1,(SUMPRODUCT(C761:C782,C784:C805)/SUM(C761:C782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D784:D805,0)),IF(SUM(D761:D782)=0,0,IF((SUMPRODUCT(D761:D782,D784:D805)/SUM(D761:D782))<0,1,(SUMPRODUCT(D761:D782,D784:D805)/SUM(D761:D782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E784:E805,0)),IF(SUM(E761:E782)=0,0,IF((SUMPRODUCT(E761:E782,E784:E805)/SUM(E761:E782))<0,1,(SUMPRODUCT(E761:E782,E784:E805)/SUM(E761:E782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F784:F805,0)),IF(SUM(F761:F782)=0,0,IF((SUMPRODUCT(F761:F782,F784:F805)/SUM(F761:F782))<0,1,(SUMPRODUCT(F761:F782,F784:F805)/SUM(F761:F782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G784:G805,0)),IF(SUM(G761:G782)=0,0,IF((SUMPRODUCT(G761:G782,G784:G805)/SUM(G761:G782))<0,1,(SUMPRODUCT(G761:G782,G784:G805)/SUM(G761:G782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H784:H805,0)),IF(SUM(H761:H782)=0,0,IF((SUMPRODUCT(H761:H782,H784:H805)/SUM(H761:H782))<0,1,(SUMPRODUCT(H761:H782,H784:H805)/SUM(H761:H782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I784:I805,0)),IF(SUM(I761:I782)=0,0,IF((SUMPRODUCT(I761:I782,I784:I805)/SUM(I761:I782))<0,1,(SUMPRODUCT(I761:I782,I784:I805)/SUM(I761:I782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J784:J805,0)),IF(SUM(J761:J782)=0,0,IF((SUMPRODUCT(J761:J782,J784:J805)/SUM(J761:J782))<0,1,(SUMPRODUCT(J761:J782,J784:J805)/SUM(J761:J782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K784:K805,0)),IF(SUM(K761:K782)=0,0,IF((SUMPRODUCT(K761:K782,K784:K805)/SUM(K761:K782))<0,1,(SUMPRODUCT(K761:K782,K784:K805)/SUM(K761:K782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L784:L805,0)),IF(SUM(L761:L782)=0,0,IF((SUMPRODUCT(L761:L782,L784:L805)/SUM(L761:L782))<0,1,(SUMPRODUCT(L761:L782,L784:L805)/SUM(L761:L782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M784:M805,0)),IF(SUM(M761:M782)=0,0,IF((SUMPRODUCT(M761:M782,M784:M805)/SUM(M761:M782))<0,1,(SUMPRODUCT(M761:M782,M784:M805)/SUM(M761:M782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N784:N805,0)),IF(SUM(N761:N782)=0,0,IF((SUMPRODUCT(N761:N782,N784:N805)/SUM(N761:N782))<0,1,(SUMPRODUCT(N761:N782,N784:N805)/SUM(N761:N782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O784:O805,0)),IF(SUM(O761:O782)=0,0,IF((SUMPRODUCT(O761:O782,O784:O805)/SUM(O761:O782))<0,1,(SUMPRODUCT(O761:O782,O784:O805)/SUM(O761:O782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P784:P805,0)),IF(SUM(P761:P782)=0,0,IF((SUMPRODUCT(P761:P782,P784:P805)/SUM(P761:P782))<0,1,(SUMPRODUCT(P761:P782,P784:P805)/SUM(P761:P782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q784:Q805,0)),IF(SUM(Q761:Q782)=0,0,IF((SUMPRODUCT(Q761:Q782,Q784:Q805)/SUM(Q761:Q782))<0,1,(SUMPRODUCT(Q761:Q782,Q784:Q805)/SUM(Q761:Q782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R784:R805,0)),IF(SUM(R761:R782)=0,0,IF((SUMPRODUCT(R761:R782,R784:R805)/SUM(R761:R782))<0,1,(SUMPRODUCT(R761:R782,R784:R805)/SUM(R761:R782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S784:S805,0)),IF(SUM(S761:S782)=0,0,IF((SUMPRODUCT(S761:S782,S784:S805)/SUM(S761:S782))<0,1,(SUMPRODUCT(S761:S782,S784:S805)/SUM(S761:S782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T784:T805,0)),IF(SUM(T761:T782)=0,0,IF((SUMPRODUCT(T761:T782,T784:T805)/SUM(T761:T782))<0,1,(SUMPRODUCT(T761:T782,T784:T805)/SUM(T761:T782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U784:U805,0)),IF(SUM(U761:U782)=0,0,IF((SUMPRODUCT(U761:U782,U784:U805)/SUM(U761:U782))<0,1,(SUMPRODUCT(U761:U782,U784:U805)/SUM(U761:U782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V784:V805,0)),IF(SUM(V761:V782)=0,0,IF((SUMPRODUCT(V761:V782,V784:V805)/SUM(V761:V782))<0,1,(SUMPRODUCT(V761:V782,V784:V805)/SUM(V761:V782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W784:W805,0)),IF(SUM(W761:W782)=0,0,IF((SUMPRODUCT(W761:W782,W784:W805)/SUM(W761:W782))<0,1,(SUMPRODUCT(W761:W782,W784:W805)/SUM(W761:W782)))),\"n/a\")","v":0}]
[]
["Asset Class 17",{"$f":"VLOOKUP($A808,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A808,1,12,\"\"))","v":17},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A809,0)","v":0},{"$f":"'RAB remaining lives'!D814","v":0},{"$f":"'RAB remaining lives'!E814","v":0},{"$f":"'RAB remaining lives'!F814","v":0},{"$f":"'RAB remaining lives'!G814","v":0},{"$f":"'RAB remaining lives'!H814","v":0},{"$f":"'RAB remaining lives'!I814","v":0},{"$f":"'RAB remaining lives'!J814","v":0},{"$f":"'RAB remaining lives'!K814","v":0},{"$f":"'RAB remaining lives'!L814","v":0},{"$f":"'RAB remaining lives'!M814","v":0},{"$f":"'RAB remaining lives'!N814","v":0},{"$f":"'RAB remaining lives'!O814","v":0},{"$f":"'RAB remaining lives'!P814","v":0},{"$f":"'RAB remaining lives'!Q814","v":0},{"$f":"'RAB remaining lives'!R814","v":0},{"$f":"'RAB remaining lives'!S814","v":0},{"$f":"'RAB remaining lives'!T814","v":0},{"$f":"'RAB remaining lives'!U814","v":0},{"$f":"'RAB remaining lives'!V814","v":0},{"$f":"'RAB remaining lives'!W814","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A809,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C809","v":0},{"$f":"IFERROR(MAX(0,C811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,D811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,E811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,F811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,G811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,H811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,I811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,J811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,K811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,L811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,M811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,N811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,O811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,P811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,R811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,S811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,T811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,U811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0},{"$f":"IFERROR(MAX(0,V811-(OFFSET($C811,0,$A811)/(OFFSET($C810,0,$A811)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A812)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D809","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,D812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,D812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,E812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,E812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,F812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,F812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,G812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,G812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,H812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,H812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,I812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,I812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,J812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,J812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,K812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,K812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,L812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,L812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,M812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,M812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,N812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,N812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,O812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,O812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,P812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,P812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,Q812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,Q812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,R812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,R812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,S812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,S812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,T812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,T812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,U812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,U812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C812,0,$A812))<0,\nMIN(0,V812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812)))),\nMAX(0,V812-(OFFSET($C812,0,$A812)/(OFFSET($C810,-$A811,$A812))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K809","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L809","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M809","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N809","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O809","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P809","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q809","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R809","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S809","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T809","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U809","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V809","v":0},{"$f":"IFERROR(IF((OFFSET($C830,0,$A830))<0,\nMIN(0,V830-(OFFSET($C830,0,$A830)/(OFFSET($C828,-$A829,$A830)))),\nMAX(0,V830-(OFFSET($C830,0,$A830)/(OFFSET($C828,-$A829,$A830))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W809","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C810","v":0},{"$f":"IF(C834=\"n/a\",\"n/a\",MAX(0,C834-1))","v":0},{"$f":"IF(D834=\"n/a\",\"n/a\",MAX(0,D834-1))","v":0},{"$f":"IF(E834=\"n/a\",\"n/a\",MAX(0,E834-1))","v":0},{"$f":"IF(F834=\"n/a\",\"n/a\",MAX(0,F834-1))","v":0},{"$f":"IF(G834=\"n/a\",\"n/a\",MAX(0,G834-1))","v":0},{"$f":"IF(H834=\"n/a\",\"n/a\",MAX(0,H834-1))","v":0},{"$f":"IF(I834=\"n/a\",\"n/a\",MAX(0,I834-1))","v":0},{"$f":"IF(J834=\"n/a\",\"n/a\",MAX(0,J834-1))","v":0},{"$f":"IF(K834=\"n/a\",\"n/a\",MAX(0,K834-1))","v":0},{"$f":"IF(L834=\"n/a\",\"n/a\",MAX(0,L834-1))","v":0},{"$f":"IF(M834=\"n/a\",\"n/a\",MAX(0,M834-1))","v":0},{"$f":"IF(N834=\"n/a\",\"n/a\",MAX(0,N834-1))","v":0},{"$f":"IF(O834=\"n/a\",\"n/a\",MAX(0,O834-1))","v":0},{"$f":"IF(P834=\"n/a\",\"n/a\",MAX(0,P834-1))","v":0},{"$f":"IF(Q834=\"n/a\",\"n/a\",MAX(0,Q834-1))","v":0},{"$f":"IF(R834=\"n/a\",\"n/a\",MAX(0,R834-1))","v":0},{"$f":"IF(S834=\"n/a\",\"n/a\",MAX(0,S834-1))","v":0},{"$f":"IF(T834=\"n/a\",\"n/a\",MAX(0,T834-1))","v":0},{"$f":"IF(U834=\"n/a\",\"n/a\",MAX(0,U834-1))","v":0},{"$f":"IF(V834=\"n/a\",\"n/a\",MAX(0,V834-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A812)","v":"RL Capex 2012-13"},null,{"$f":"D810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K810","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L810","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M810","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N810","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O810","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P810","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q810","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R810","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S810","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T810","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U810","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V810","v":0},{"$f":"IF(V853=\"n/a\",\"n/a\",MAX(0,V853-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W810","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C834:C855,0)),IF(SUM(C811:C832)=0,0,IF((SUMPRODUCT(C811:C832,C834:C855)/SUM(C811:C832))<0,1,(SUMPRODUCT(C811:C832,C834:C855)/SUM(C811:C832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D834:D855,0)),IF(SUM(D811:D832)=0,0,IF((SUMPRODUCT(D811:D832,D834:D855)/SUM(D811:D832))<0,1,(SUMPRODUCT(D811:D832,D834:D855)/SUM(D811:D832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E834:E855,0)),IF(SUM(E811:E832)=0,0,IF((SUMPRODUCT(E811:E832,E834:E855)/SUM(E811:E832))<0,1,(SUMPRODUCT(E811:E832,E834:E855)/SUM(E811:E832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F834:F855,0)),IF(SUM(F811:F832)=0,0,IF((SUMPRODUCT(F811:F832,F834:F855)/SUM(F811:F832))<0,1,(SUMPRODUCT(F811:F832,F834:F855)/SUM(F811:F832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G834:G855,0)),IF(SUM(G811:G832)=0,0,IF((SUMPRODUCT(G811:G832,G834:G855)/SUM(G811:G832))<0,1,(SUMPRODUCT(G811:G832,G834:G855)/SUM(G811:G832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H834:H855,0)),IF(SUM(H811:H832)=0,0,IF((SUMPRODUCT(H811:H832,H834:H855)/SUM(H811:H832))<0,1,(SUMPRODUCT(H811:H832,H834:H855)/SUM(H811:H832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I834:I855,0)),IF(SUM(I811:I832)=0,0,IF((SUMPRODUCT(I811:I832,I834:I855)/SUM(I811:I832))<0,1,(SUMPRODUCT(I811:I832,I834:I855)/SUM(I811:I832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J834:J855,0)),IF(SUM(J811:J832)=0,0,IF((SUMPRODUCT(J811:J832,J834:J855)/SUM(J811:J832))<0,1,(SUMPRODUCT(J811:J832,J834:J855)/SUM(J811:J832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K834:K855,0)),IF(SUM(K811:K832)=0,0,IF((SUMPRODUCT(K811:K832,K834:K855)/SUM(K811:K832))<0,1,(SUMPRODUCT(K811:K832,K834:K855)/SUM(K811:K832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L834:L855,0)),IF(SUM(L811:L832)=0,0,IF((SUMPRODUCT(L811:L832,L834:L855)/SUM(L811:L832))<0,1,(SUMPRODUCT(L811:L832,L834:L855)/SUM(L811:L832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M834:M855,0)),IF(SUM(M811:M832)=0,0,IF((SUMPRODUCT(M811:M832,M834:M855)/SUM(M811:M832))<0,1,(SUMPRODUCT(M811:M832,M834:M855)/SUM(M811:M832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N834:N855,0)),IF(SUM(N811:N832)=0,0,IF((SUMPRODUCT(N811:N832,N834:N855)/SUM(N811:N832))<0,1,(SUMPRODUCT(N811:N832,N834:N855)/SUM(N811:N832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O834:O855,0)),IF(SUM(O811:O832)=0,0,IF((SUMPRODUCT(O811:O832,O834:O855)/SUM(O811:O832))<0,1,(SUMPRODUCT(O811:O832,O834:O855)/SUM(O811:O832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P834:P855,0)),IF(SUM(P811:P832)=0,0,IF((SUMPRODUCT(P811:P832,P834:P855)/SUM(P811:P832))<0,1,(SUMPRODUCT(P811:P832,P834:P855)/SUM(P811:P832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q834:Q855,0)),IF(SUM(Q811:Q832)=0,0,IF((SUMPRODUCT(Q811:Q832,Q834:Q855)/SUM(Q811:Q832))<0,1,(SUMPRODUCT(Q811:Q832,Q834:Q855)/SUM(Q811:Q832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R834:R855,0)),IF(SUM(R811:R832)=0,0,IF((SUMPRODUCT(R811:R832,R834:R855)/SUM(R811:R832))<0,1,(SUMPRODUCT(R811:R832,R834:R855)/SUM(R811:R832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S834:S855,0)),IF(SUM(S811:S832)=0,0,IF((SUMPRODUCT(S811:S832,S834:S855)/SUM(S811:S832))<0,1,(SUMPRODUCT(S811:S832,S834:S855)/SUM(S811:S832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T834:T855,0)),IF(SUM(T811:T832)=0,0,IF((SUMPRODUCT(T811:T832,T834:T855)/SUM(T811:T832))<0,1,(SUMPRODUCT(T811:T832,T834:T855)/SUM(T811:T832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U834:U855,0)),IF(SUM(U811:U832)=0,0,IF((SUMPRODUCT(U811:U832,U834:U855)/SUM(U811:U832))<0,1,(SUMPRODUCT(U811:U832,U834:U855)/SUM(U811:U832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V834:V855,0)),IF(SUM(V811:V832)=0,0,IF((SUMPRODUCT(V811:V832,V834:V855)/SUM(V811:V832))<0,1,(SUMPRODUCT(V811:V832,V834:V855)/SUM(V811:V832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W834:W855,0)),IF(SUM(W811:W832)=0,0,IF((SUMPRODUCT(W811:W832,W834:W855)/SUM(W811:W832))<0,1,(SUMPRODUCT(W811:W832,W834:W855)/SUM(W811:W832)))),\"n/a\")","v":0}]
[]
["Asset Class 18",{"$f":"VLOOKUP($A858,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A858,1,12,\"\"))","v":18},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A859,0)","v":0},{"$f":"'RAB remaining lives'!D864","v":0},{"$f":"'RAB remaining lives'!E864","v":0},{"$f":"'RAB remaining lives'!F864","v":0},{"$f":"'RAB remaining lives'!G864","v":0},{"$f":"'RAB remaining lives'!H864","v":0},{"$f":"'RAB remaining lives'!I864","v":0},{"$f":"'RAB remaining lives'!J864","v":0},{"$f":"'RAB remaining lives'!K864","v":0},{"$f":"'RAB remaining lives'!L864","v":0},{"$f":"'RAB remaining lives'!M864","v":0},{"$f":"'RAB remaining lives'!N864","v":0},{"$f":"'RAB remaining lives'!O864","v":0},{"$f":"'RAB remaining lives'!P864","v":0},{"$f":"'RAB remaining lives'!Q864","v":0},{"$f":"'RAB remaining lives'!R864","v":0},{"$f":"'RAB remaining lives'!S864","v":0},{"$f":"'RAB remaining lives'!T864","v":0},{"$f":"'RAB remaining lives'!U864","v":0},{"$f":"'RAB remaining lives'!V864","v":0},{"$f":"'RAB remaining lives'!W864","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A859,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C859","v":0},{"$f":"IFERROR(MAX(0,C861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,D861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,E861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,F861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,G861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,H861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,I861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,J861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,K861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,L861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,M861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,N861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,O861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,P861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,R861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,S861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,T861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,U861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0},{"$f":"IFERROR(MAX(0,V861-(OFFSET($C861,0,$A861)/(OFFSET($C860,0,$A861)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A862)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D859","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,D862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,D862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,E862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,E862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,F862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,F862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,G862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,G862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,H862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,H862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,I862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,I862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,J862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,J862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,K862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,K862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,L862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,L862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,M862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,M862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,N862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,N862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,O862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,O862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,P862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,P862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,Q862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,Q862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,R862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,R862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,S862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,S862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,T862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,T862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,U862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,U862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C862,0,$A862))<0,\nMIN(0,V862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862)))),\nMAX(0,V862-(OFFSET($C862,0,$A862)/(OFFSET($C860,-$A861,$A862))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K859","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L859","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M859","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N859","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O859","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P859","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q859","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R859","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S859","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T859","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U859","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V859","v":0},{"$f":"IFERROR(IF((OFFSET($C880,0,$A880))<0,\nMIN(0,V880-(OFFSET($C880,0,$A880)/(OFFSET($C878,-$A879,$A880)))),\nMAX(0,V880-(OFFSET($C880,0,$A880)/(OFFSET($C878,-$A879,$A880))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W859","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C860","v":0},{"$f":"IF(C884=\"n/a\",\"n/a\",MAX(0,C884-1))","v":0},{"$f":"IF(D884=\"n/a\",\"n/a\",MAX(0,D884-1))","v":0},{"$f":"IF(E884=\"n/a\",\"n/a\",MAX(0,E884-1))","v":0},{"$f":"IF(F884=\"n/a\",\"n/a\",MAX(0,F884-1))","v":0},{"$f":"IF(G884=\"n/a\",\"n/a\",MAX(0,G884-1))","v":0},{"$f":"IF(H884=\"n/a\",\"n/a\",MAX(0,H884-1))","v":0},{"$f":"IF(I884=\"n/a\",\"n/a\",MAX(0,I884-1))","v":0},{"$f":"IF(J884=\"n/a\",\"n/a\",MAX(0,J884-1))","v":0},{"$f":"IF(K884=\"n/a\",\"n/a\",MAX(0,K884-1))","v":0},{"$f":"IF(L884=\"n/a\",\"n/a\",MAX(0,L884-1))","v":0},{"$f":"IF(M884=\"n/a\",\"n/a\",MAX(0,M884-1))","v":0},{"$f":"IF(N884=\"n/a\",\"n/a\",MAX(0,N884-1))","v":0},{"$f":"IF(O884=\"n/a\",\"n/a\",MAX(0,O884-1))","v":0},{"$f":"IF(P884=\"n/a\",\"n/a\",MAX(0,P884-1))","v":0},{"$f":"IF(Q884=\"n/a\",\"n/a\",MAX(0,Q884-1))","v":0},{"$f":"IF(R884=\"n/a\",\"n/a\",MAX(0,R884-1))","v":0},{"$f":"IF(S884=\"n/a\",\"n/a\",MAX(0,S884-1))","v":0},{"$f":"IF(T884=\"n/a\",\"n/a\",MAX(0,T884-1))","v":0},{"$f":"IF(U884=\"n/a\",\"n/a\",MAX(0,U884-1))","v":0},{"$f":"IF(V884=\"n/a\",\"n/a\",MAX(0,V884-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A862)","v":"RL Capex 2012-13"},null,{"$f":"D860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K860","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L860","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M860","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N860","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O860","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P860","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q860","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R860","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S860","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T860","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U860","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V860","v":0},{"$f":"IF(V903=\"n/a\",\"n/a\",MAX(0,V903-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W860","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C884:C905,0)),IF(SUM(C861:C882)=0,0,IF((SUMPRODUCT(C861:C882,C884:C905)/SUM(C861:C882))<0,1,(SUMPRODUCT(C861:C882,C884:C905)/SUM(C861:C882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D884:D905,0)),IF(SUM(D861:D882)=0,0,IF((SUMPRODUCT(D861:D882,D884:D905)/SUM(D861:D882))<0,1,(SUMPRODUCT(D861:D882,D884:D905)/SUM(D861:D882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E884:E905,0)),IF(SUM(E861:E882)=0,0,IF((SUMPRODUCT(E861:E882,E884:E905)/SUM(E861:E882))<0,1,(SUMPRODUCT(E861:E882,E884:E905)/SUM(E861:E882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F884:F905,0)),IF(SUM(F861:F882)=0,0,IF((SUMPRODUCT(F861:F882,F884:F905)/SUM(F861:F882))<0,1,(SUMPRODUCT(F861:F882,F884:F905)/SUM(F861:F882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G884:G905,0)),IF(SUM(G861:G882)=0,0,IF((SUMPRODUCT(G861:G882,G884:G905)/SUM(G861:G882))<0,1,(SUMPRODUCT(G861:G882,G884:G905)/SUM(G861:G882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H884:H905,0)),IF(SUM(H861:H882)=0,0,IF((SUMPRODUCT(H861:H882,H884:H905)/SUM(H861:H882))<0,1,(SUMPRODUCT(H861:H882,H884:H905)/SUM(H861:H882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I884:I905,0)),IF(SUM(I861:I882)=0,0,IF((SUMPRODUCT(I861:I882,I884:I905)/SUM(I861:I882))<0,1,(SUMPRODUCT(I861:I882,I884:I905)/SUM(I861:I882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J884:J905,0)),IF(SUM(J861:J882)=0,0,IF((SUMPRODUCT(J861:J882,J884:J905)/SUM(J861:J882))<0,1,(SUMPRODUCT(J861:J882,J884:J905)/SUM(J861:J882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K884:K905,0)),IF(SUM(K861:K882)=0,0,IF((SUMPRODUCT(K861:K882,K884:K905)/SUM(K861:K882))<0,1,(SUMPRODUCT(K861:K882,K884:K905)/SUM(K861:K882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L884:L905,0)),IF(SUM(L861:L882)=0,0,IF((SUMPRODUCT(L861:L882,L884:L905)/SUM(L861:L882))<0,1,(SUMPRODUCT(L861:L882,L884:L905)/SUM(L861:L882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M884:M905,0)),IF(SUM(M861:M882)=0,0,IF((SUMPRODUCT(M861:M882,M884:M905)/SUM(M861:M882))<0,1,(SUMPRODUCT(M861:M882,M884:M905)/SUM(M861:M882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N884:N905,0)),IF(SUM(N861:N882)=0,0,IF((SUMPRODUCT(N861:N882,N884:N905)/SUM(N861:N882))<0,1,(SUMPRODUCT(N861:N882,N884:N905)/SUM(N861:N882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O884:O905,0)),IF(SUM(O861:O882)=0,0,IF((SUMPRODUCT(O861:O882,O884:O905)/SUM(O861:O882))<0,1,(SUMPRODUCT(O861:O882,O884:O905)/SUM(O861:O882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P884:P905,0)),IF(SUM(P861:P882)=0,0,IF((SUMPRODUCT(P861:P882,P884:P905)/SUM(P861:P882))<0,1,(SUMPRODUCT(P861:P882,P884:P905)/SUM(P861:P882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q884:Q905,0)),IF(SUM(Q861:Q882)=0,0,IF((SUMPRODUCT(Q861:Q882,Q884:Q905)/SUM(Q861:Q882))<0,1,(SUMPRODUCT(Q861:Q882,Q884:Q905)/SUM(Q861:Q882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R884:R905,0)),IF(SUM(R861:R882)=0,0,IF((SUMPRODUCT(R861:R882,R884:R905)/SUM(R861:R882))<0,1,(SUMPRODUCT(R861:R882,R884:R905)/SUM(R861:R882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S884:S905,0)),IF(SUM(S861:S882)=0,0,IF((SUMPRODUCT(S861:S882,S884:S905)/SUM(S861:S882))<0,1,(SUMPRODUCT(S861:S882,S884:S905)/SUM(S861:S882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T884:T905,0)),IF(SUM(T861:T882)=0,0,IF((SUMPRODUCT(T861:T882,T884:T905)/SUM(T861:T882))<0,1,(SUMPRODUCT(T861:T882,T884:T905)/SUM(T861:T882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U884:U905,0)),IF(SUM(U861:U882)=0,0,IF((SUMPRODUCT(U861:U882,U884:U905)/SUM(U861:U882))<0,1,(SUMPRODUCT(U861:U882,U884:U905)/SUM(U861:U882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V884:V905,0)),IF(SUM(V861:V882)=0,0,IF((SUMPRODUCT(V861:V882,V884:V905)/SUM(V861:V882))<0,1,(SUMPRODUCT(V861:V882,V884:V905)/SUM(V861:V882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W884:W905,0)),IF(SUM(W861:W882)=0,0,IF((SUMPRODUCT(W861:W882,W884:W905)/SUM(W861:W882))<0,1,(SUMPRODUCT(W861:W882,W884:W905)/SUM(W861:W882)))),\"n/a\")","v":0}]
[]
["Asset Class 19",{"$f":"VLOOKUP($A908,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A908,1,12,\"\"))","v":19},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A909,0)","v":0},{"$f":"'RAB remaining lives'!D914","v":0},{"$f":"'RAB remaining lives'!E914","v":0},{"$f":"'RAB remaining lives'!F914","v":0},{"$f":"'RAB remaining lives'!G914","v":0},{"$f":"'RAB remaining lives'!H914","v":0},{"$f":"'RAB remaining lives'!I914","v":0},{"$f":"'RAB remaining lives'!J914","v":0},{"$f":"'RAB remaining lives'!K914","v":0},{"$f":"'RAB remaining lives'!L914","v":0},{"$f":"'RAB remaining lives'!M914","v":0},{"$f":"'RAB remaining lives'!N914","v":0},{"$f":"'RAB remaining lives'!O914","v":0},{"$f":"'RAB remaining lives'!P914","v":0},{"$f":"'RAB remaining lives'!Q914","v":0},{"$f":"'RAB remaining lives'!R914","v":0},{"$f":"'RAB remaining lives'!S914","v":0},{"$f":"'RAB remaining lives'!T914","v":0},{"$f":"'RAB remaining lives'!U914","v":0},{"$f":"'RAB remaining lives'!V914","v":0},{"$f":"'RAB remaining lives'!W914","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A909,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C909","v":0},{"$f":"IFERROR(MAX(0,C911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,D911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,E911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,F911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,G911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,H911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,I911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,J911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,K911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,L911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,M911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,N911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,O911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,P911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,R911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,S911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,T911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,U911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0},{"$f":"IFERROR(MAX(0,V911-(OFFSET($C911,0,$A911)/(OFFSET($C910,0,$A911)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A912)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D909","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,D912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,D912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,E912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,E912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,F912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,F912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,G912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,G912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,H912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,H912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,I912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,I912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,J912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,J912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,K912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,K912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,L912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,L912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,M912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,M912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,N912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,N912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,O912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,O912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,P912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,P912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,Q912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,Q912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,R912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,R912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,S912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,S912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,T912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,T912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,U912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,U912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C912,0,$A912))<0,\nMIN(0,V912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912)))),\nMAX(0,V912-(OFFSET($C912,0,$A912)/(OFFSET($C910,-$A911,$A912))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K909","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L909","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M909","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N909","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O909","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P909","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q909","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R909","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S909","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T909","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U909","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V909","v":0},{"$f":"IFERROR(IF((OFFSET($C930,0,$A930))<0,\nMIN(0,V930-(OFFSET($C930,0,$A930)/(OFFSET($C928,-$A929,$A930)))),\nMAX(0,V930-(OFFSET($C930,0,$A930)/(OFFSET($C928,-$A929,$A930))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W909","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C910","v":0},{"$f":"IF(C934=\"n/a\",\"n/a\",MAX(0,C934-1))","v":0},{"$f":"IF(D934=\"n/a\",\"n/a\",MAX(0,D934-1))","v":0},{"$f":"IF(E934=\"n/a\",\"n/a\",MAX(0,E934-1))","v":0},{"$f":"IF(F934=\"n/a\",\"n/a\",MAX(0,F934-1))","v":0},{"$f":"IF(G934=\"n/a\",\"n/a\",MAX(0,G934-1))","v":0},{"$f":"IF(H934=\"n/a\",\"n/a\",MAX(0,H934-1))","v":0},{"$f":"IF(I934=\"n/a\",\"n/a\",MAX(0,I934-1))","v":0},{"$f":"IF(J934=\"n/a\",\"n/a\",MAX(0,J934-1))","v":0},{"$f":"IF(K934=\"n/a\",\"n/a\",MAX(0,K934-1))","v":0},{"$f":"IF(L934=\"n/a\",\"n/a\",MAX(0,L934-1))","v":0},{"$f":"IF(M934=\"n/a\",\"n/a\",MAX(0,M934-1))","v":0},{"$f":"IF(N934=\"n/a\",\"n/a\",MAX(0,N934-1))","v":0},{"$f":"IF(O934=\"n/a\",\"n/a\",MAX(0,O934-1))","v":0},{"$f":"IF(P934=\"n/a\",\"n/a\",MAX(0,P934-1))","v":0},{"$f":"IF(Q934=\"n/a\",\"n/a\",MAX(0,Q934-1))","v":0},{"$f":"IF(R934=\"n/a\",\"n/a\",MAX(0,R934-1))","v":0},{"$f":"IF(S934=\"n/a\",\"n/a\",MAX(0,S934-1))","v":0},{"$f":"IF(T934=\"n/a\",\"n/a\",MAX(0,T934-1))","v":0},{"$f":"IF(U934=\"n/a\",\"n/a\",MAX(0,U934-1))","v":0},{"$f":"IF(V934=\"n/a\",\"n/a\",MAX(0,V934-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A912)","v":"RL Capex 2012-13"},null,{"$f":"D910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K910","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L910","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M910","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N910","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O910","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P910","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q910","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R910","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S910","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T910","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U910","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V910","v":0},{"$f":"IF(V953=\"n/a\",\"n/a\",MAX(0,V953-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W910","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C934:C955,0)),IF(SUM(C911:C932)=0,0,IF((SUMPRODUCT(C911:C932,C934:C955)/SUM(C911:C932))<0,1,(SUMPRODUCT(C911:C932,C934:C955)/SUM(C911:C932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D934:D955,0)),IF(SUM(D911:D932)=0,0,IF((SUMPRODUCT(D911:D932,D934:D955)/SUM(D911:D932))<0,1,(SUMPRODUCT(D911:D932,D934:D955)/SUM(D911:D932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E934:E955,0)),IF(SUM(E911:E932)=0,0,IF((SUMPRODUCT(E911:E932,E934:E955)/SUM(E911:E932))<0,1,(SUMPRODUCT(E911:E932,E934:E955)/SUM(E911:E932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F934:F955,0)),IF(SUM(F911:F932)=0,0,IF((SUMPRODUCT(F911:F932,F934:F955)/SUM(F911:F932))<0,1,(SUMPRODUCT(F911:F932,F934:F955)/SUM(F911:F932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G934:G955,0)),IF(SUM(G911:G932)=0,0,IF((SUMPRODUCT(G911:G932,G934:G955)/SUM(G911:G932))<0,1,(SUMPRODUCT(G911:G932,G934:G955)/SUM(G911:G932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H934:H955,0)),IF(SUM(H911:H932)=0,0,IF((SUMPRODUCT(H911:H932,H934:H955)/SUM(H911:H932))<0,1,(SUMPRODUCT(H911:H932,H934:H955)/SUM(H911:H932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I934:I955,0)),IF(SUM(I911:I932)=0,0,IF((SUMPRODUCT(I911:I932,I934:I955)/SUM(I911:I932))<0,1,(SUMPRODUCT(I911:I932,I934:I955)/SUM(I911:I932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J934:J955,0)),IF(SUM(J911:J932)=0,0,IF((SUMPRODUCT(J911:J932,J934:J955)/SUM(J911:J932))<0,1,(SUMPRODUCT(J911:J932,J934:J955)/SUM(J911:J932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K934:K955,0)),IF(SUM(K911:K932)=0,0,IF((SUMPRODUCT(K911:K932,K934:K955)/SUM(K911:K932))<0,1,(SUMPRODUCT(K911:K932,K934:K955)/SUM(K911:K932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L934:L955,0)),IF(SUM(L911:L932)=0,0,IF((SUMPRODUCT(L911:L932,L934:L955)/SUM(L911:L932))<0,1,(SUMPRODUCT(L911:L932,L934:L955)/SUM(L911:L932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M934:M955,0)),IF(SUM(M911:M932)=0,0,IF((SUMPRODUCT(M911:M932,M934:M955)/SUM(M911:M932))<0,1,(SUMPRODUCT(M911:M932,M934:M955)/SUM(M911:M932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N934:N955,0)),IF(SUM(N911:N932)=0,0,IF((SUMPRODUCT(N911:N932,N934:N955)/SUM(N911:N932))<0,1,(SUMPRODUCT(N911:N932,N934:N955)/SUM(N911:N932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O934:O955,0)),IF(SUM(O911:O932)=0,0,IF((SUMPRODUCT(O911:O932,O934:O955)/SUM(O911:O932))<0,1,(SUMPRODUCT(O911:O932,O934:O955)/SUM(O911:O932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P934:P955,0)),IF(SUM(P911:P932)=0,0,IF((SUMPRODUCT(P911:P932,P934:P955)/SUM(P911:P932))<0,1,(SUMPRODUCT(P911:P932,P934:P955)/SUM(P911:P932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q934:Q955,0)),IF(SUM(Q911:Q932)=0,0,IF((SUMPRODUCT(Q911:Q932,Q934:Q955)/SUM(Q911:Q932))<0,1,(SUMPRODUCT(Q911:Q932,Q934:Q955)/SUM(Q911:Q932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R934:R955,0)),IF(SUM(R911:R932)=0,0,IF((SUMPRODUCT(R911:R932,R934:R955)/SUM(R911:R932))<0,1,(SUMPRODUCT(R911:R932,R934:R955)/SUM(R911:R932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S934:S955,0)),IF(SUM(S911:S932)=0,0,IF((SUMPRODUCT(S911:S932,S934:S955)/SUM(S911:S932))<0,1,(SUMPRODUCT(S911:S932,S934:S955)/SUM(S911:S932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T934:T955,0)),IF(SUM(T911:T932)=0,0,IF((SUMPRODUCT(T911:T932,T934:T955)/SUM(T911:T932))<0,1,(SUMPRODUCT(T911:T932,T934:T955)/SUM(T911:T932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U934:U955,0)),IF(SUM(U911:U932)=0,0,IF((SUMPRODUCT(U911:U932,U934:U955)/SUM(U911:U932))<0,1,(SUMPRODUCT(U911:U932,U934:U955)/SUM(U911:U932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V934:V955,0)),IF(SUM(V911:V932)=0,0,IF((SUMPRODUCT(V911:V932,V934:V955)/SUM(V911:V932))<0,1,(SUMPRODUCT(V911:V932,V934:V955)/SUM(V911:V932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W934:W955,0)),IF(SUM(W911:W932)=0,0,IF((SUMPRODUCT(W911:W932,W934:W955)/SUM(W911:W932))<0,1,(SUMPRODUCT(W911:W932,W934:W955)/SUM(W911:W932)))),\"n/a\")","v":0}]
[]
["Asset Class 20",{"$f":"VLOOKUP($A958,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A958,1,12,\"\"))","v":20},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A959,0)","v":0},{"$f":"'RAB remaining lives'!D964","v":0},{"$f":"'RAB remaining lives'!E964","v":0},{"$f":"'RAB remaining lives'!F964","v":0},{"$f":"'RAB remaining lives'!G964","v":0},{"$f":"'RAB remaining lives'!H964","v":0},{"$f":"'RAB remaining lives'!I964","v":0},{"$f":"'RAB remaining lives'!J964","v":0},{"$f":"'RAB remaining lives'!K964","v":0},{"$f":"'RAB remaining lives'!L964","v":0},{"$f":"'RAB remaining lives'!M964","v":0},{"$f":"'RAB remaining lives'!N964","v":0},{"$f":"'RAB remaining lives'!O964","v":0},{"$f":"'RAB remaining lives'!P964","v":0},{"$f":"'RAB remaining lives'!Q964","v":0},{"$f":"'RAB remaining lives'!R964","v":0},{"$f":"'RAB remaining lives'!S964","v":0},{"$f":"'RAB remaining lives'!T964","v":0},{"$f":"'RAB remaining lives'!U964","v":0},{"$f":"'RAB remaining lives'!V964","v":0},{"$f":"'RAB remaining lives'!W964","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A959,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C959","v":0},{"$f":"IFERROR(MAX(0,C961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,D961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,E961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,F961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,G961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,H961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,I961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,J961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,K961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,L961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,M961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,N961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,O961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,P961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,R961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,S961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,T961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,U961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0},{"$f":"IFERROR(MAX(0,V961-(OFFSET($C961,0,$A961)/(OFFSET($C960,0,$A961)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A962)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D959","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,D962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,D962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,E962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,E962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,F962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,F962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,G962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,G962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,H962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,H962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,I962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,I962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,J962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,J962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,K962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,K962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,L962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,L962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,M962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,M962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,N962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,N962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,O962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,O962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,P962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,P962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,Q962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,Q962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,R962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,R962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,S962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,S962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,T962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,T962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,U962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,U962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C962,0,$A962))<0,\nMIN(0,V962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962)))),\nMAX(0,V962-(OFFSET($C962,0,$A962)/(OFFSET($C960,-$A961,$A962))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K959","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L959","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M959","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N959","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O959","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P959","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q959","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R959","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S959","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T959","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U959","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V959","v":0},{"$f":"IFERROR(IF((OFFSET($C980,0,$A980))<0,\nMIN(0,V980-(OFFSET($C980,0,$A980)/(OFFSET($C978,-$A979,$A980)))),\nMAX(0,V980-(OFFSET($C980,0,$A980)/(OFFSET($C978,-$A979,$A980))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W959","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C960","v":0},{"$f":"IF(C984=\"n/a\",\"n/a\",MAX(0,C984-1))","v":0},{"$f":"IF(D984=\"n/a\",\"n/a\",MAX(0,D984-1))","v":0},{"$f":"IF(E984=\"n/a\",\"n/a\",MAX(0,E984-1))","v":0},{"$f":"IF(F984=\"n/a\",\"n/a\",MAX(0,F984-1))","v":0},{"$f":"IF(G984=\"n/a\",\"n/a\",MAX(0,G984-1))","v":0},{"$f":"IF(H984=\"n/a\",\"n/a\",MAX(0,H984-1))","v":0},{"$f":"IF(I984=\"n/a\",\"n/a\",MAX(0,I984-1))","v":0},{"$f":"IF(J984=\"n/a\",\"n/a\",MAX(0,J984-1))","v":0},{"$f":"IF(K984=\"n/a\",\"n/a\",MAX(0,K984-1))","v":0},{"$f":"IF(L984=\"n/a\",\"n/a\",MAX(0,L984-1))","v":0},{"$f":"IF(M984=\"n/a\",\"n/a\",MAX(0,M984-1))","v":0},{"$f":"IF(N984=\"n/a\",\"n/a\",MAX(0,N984-1))","v":0},{"$f":"IF(O984=\"n/a\",\"n/a\",MAX(0,O984-1))","v":0},{"$f":"IF(P984=\"n/a\",\"n/a\",MAX(0,P984-1))","v":0},{"$f":"IF(Q984=\"n/a\",\"n/a\",MAX(0,Q984-1))","v":0},{"$f":"IF(R984=\"n/a\",\"n/a\",MAX(0,R984-1))","v":0},{"$f":"IF(S984=\"n/a\",\"n/a\",MAX(0,S984-1))","v":0},{"$f":"IF(T984=\"n/a\",\"n/a\",MAX(0,T984-1))","v":0},{"$f":"IF(U984=\"n/a\",\"n/a\",MAX(0,U984-1))","v":0},{"$f":"IF(V984=\"n/a\",\"n/a\",MAX(0,V984-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A962)","v":"RL Capex 2012-13"},null,{"$f":"D960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K960","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L960","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M960","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N960","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O960","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P960","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q960","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R960","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S960","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T960","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U960","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V960","v":0},{"$f":"IF(V1003=\"n/a\",\"n/a\",MAX(0,V1003-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W960","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C984:C1005,0)),IF(SUM(C961:C982)=0,0,IF((SUMPRODUCT(C961:C982,C984:C1005)/SUM(C961:C982))<0,1,(SUMPRODUCT(C961:C982,C984:C1005)/SUM(C961:C982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D984:D1005,0)),IF(SUM(D961:D982)=0,0,IF((SUMPRODUCT(D961:D982,D984:D1005)/SUM(D961:D982))<0,1,(SUMPRODUCT(D961:D982,D984:D1005)/SUM(D961:D982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E984:E1005,0)),IF(SUM(E961:E982)=0,0,IF((SUMPRODUCT(E961:E982,E984:E1005)/SUM(E961:E982))<0,1,(SUMPRODUCT(E961:E982,E984:E1005)/SUM(E961:E982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F984:F1005,0)),IF(SUM(F961:F982)=0,0,IF((SUMPRODUCT(F961:F982,F984:F1005)/SUM(F961:F982))<0,1,(SUMPRODUCT(F961:F982,F984:F1005)/SUM(F961:F982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G984:G1005,0)),IF(SUM(G961:G982)=0,0,IF((SUMPRODUCT(G961:G982,G984:G1005)/SUM(G961:G982))<0,1,(SUMPRODUCT(G961:G982,G984:G1005)/SUM(G961:G982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H984:H1005,0)),IF(SUM(H961:H982)=0,0,IF((SUMPRODUCT(H961:H982,H984:H1005)/SUM(H961:H982))<0,1,(SUMPRODUCT(H961:H982,H984:H1005)/SUM(H961:H982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I984:I1005,0)),IF(SUM(I961:I982)=0,0,IF((SUMPRODUCT(I961:I982,I984:I1005)/SUM(I961:I982))<0,1,(SUMPRODUCT(I961:I982,I984:I1005)/SUM(I961:I982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J984:J1005,0)),IF(SUM(J961:J982)=0,0,IF((SUMPRODUCT(J961:J982,J984:J1005)/SUM(J961:J982))<0,1,(SUMPRODUCT(J961:J982,J984:J1005)/SUM(J961:J982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K984:K1005,0)),IF(SUM(K961:K982)=0,0,IF((SUMPRODUCT(K961:K982,K984:K1005)/SUM(K961:K982))<0,1,(SUMPRODUCT(K961:K982,K984:K1005)/SUM(K961:K982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L984:L1005,0)),IF(SUM(L961:L982)=0,0,IF((SUMPRODUCT(L961:L982,L984:L1005)/SUM(L961:L982))<0,1,(SUMPRODUCT(L961:L982,L984:L1005)/SUM(L961:L982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M984:M1005,0)),IF(SUM(M961:M982)=0,0,IF((SUMPRODUCT(M961:M982,M984:M1005)/SUM(M961:M982))<0,1,(SUMPRODUCT(M961:M982,M984:M1005)/SUM(M961:M982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N984:N1005,0)),IF(SUM(N961:N982)=0,0,IF((SUMPRODUCT(N961:N982,N984:N1005)/SUM(N961:N982))<0,1,(SUMPRODUCT(N961:N982,N984:N1005)/SUM(N961:N982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O984:O1005,0)),IF(SUM(O961:O982)=0,0,IF((SUMPRODUCT(O961:O982,O984:O1005)/SUM(O961:O982))<0,1,(SUMPRODUCT(O961:O982,O984:O1005)/SUM(O961:O982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P984:P1005,0)),IF(SUM(P961:P982)=0,0,IF((SUMPRODUCT(P961:P982,P984:P1005)/SUM(P961:P982))<0,1,(SUMPRODUCT(P961:P982,P984:P1005)/SUM(P961:P982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q984:Q1005,0)),IF(SUM(Q961:Q982)=0,0,IF((SUMPRODUCT(Q961:Q982,Q984:Q1005)/SUM(Q961:Q982))<0,1,(SUMPRODUCT(Q961:Q982,Q984:Q1005)/SUM(Q961:Q982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R984:R1005,0)),IF(SUM(R961:R982)=0,0,IF((SUMPRODUCT(R961:R982,R984:R1005)/SUM(R961:R982))<0,1,(SUMPRODUCT(R961:R982,R984:R1005)/SUM(R961:R982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S984:S1005,0)),IF(SUM(S961:S982)=0,0,IF((SUMPRODUCT(S961:S982,S984:S1005)/SUM(S961:S982))<0,1,(SUMPRODUCT(S961:S982,S984:S1005)/SUM(S961:S982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T984:T1005,0)),IF(SUM(T961:T982)=0,0,IF((SUMPRODUCT(T961:T982,T984:T1005)/SUM(T961:T982))<0,1,(SUMPRODUCT(T961:T982,T984:T1005)/SUM(T961:T982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U984:U1005,0)),IF(SUM(U961:U982)=0,0,IF((SUMPRODUCT(U961:U982,U984:U1005)/SUM(U961:U982))<0,1,(SUMPRODUCT(U961:U982,U984:U1005)/SUM(U961:U982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V984:V1005,0)),IF(SUM(V961:V982)=0,0,IF((SUMPRODUCT(V961:V982,V984:V1005)/SUM(V961:V982))<0,1,(SUMPRODUCT(V961:V982,V984:V1005)/SUM(V961:V982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W984:W1005,0)),IF(SUM(W961:W982)=0,0,IF((SUMPRODUCT(W961:W982,W984:W1005)/SUM(W961:W982))<0,1,(SUMPRODUCT(W961:W982,W984:W1005)/SUM(W961:W982)))),\"n/a\")","v":0}]
[]
["Asset Class 21",{"$f":"VLOOKUP($A1008,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1008,1,12,\"\"))","v":21},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1009,0)","v":0},{"$f":"'RAB remaining lives'!D1014","v":0},{"$f":"'RAB remaining lives'!E1014","v":0},{"$f":"'RAB remaining lives'!F1014","v":0},{"$f":"'RAB remaining lives'!G1014","v":0},{"$f":"'RAB remaining lives'!H1014","v":0},{"$f":"'RAB remaining lives'!I1014","v":0},{"$f":"'RAB remaining lives'!J1014","v":0},{"$f":"'RAB remaining lives'!K1014","v":0},{"$f":"'RAB remaining lives'!L1014","v":0},{"$f":"'RAB remaining lives'!M1014","v":0},{"$f":"'RAB remaining lives'!N1014","v":0},{"$f":"'RAB remaining lives'!O1014","v":0},{"$f":"'RAB remaining lives'!P1014","v":0},{"$f":"'RAB remaining lives'!Q1014","v":0},{"$f":"'RAB remaining lives'!R1014","v":0},{"$f":"'RAB remaining lives'!S1014","v":0},{"$f":"'RAB remaining lives'!T1014","v":0},{"$f":"'RAB remaining lives'!U1014","v":0},{"$f":"'RAB remaining lives'!V1014","v":0},{"$f":"'RAB remaining lives'!W1014","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1009,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1009","v":0},{"$f":"IFERROR(MAX(0,C1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1011-(OFFSET($C1011,0,$A1011)/(OFFSET($C1010,0,$A1011)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1012)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1009","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,D1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,D1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,E1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,E1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,F1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,F1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,G1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,G1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,H1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,H1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,I1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,I1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,J1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,J1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,K1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,K1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,L1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,L1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,M1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,M1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,N1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,N1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,O1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,O1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,P1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,P1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,Q1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,Q1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,R1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,R1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,S1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,S1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,T1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,T1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,U1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,U1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1012,0,$A1012))<0,\nMIN(0,V1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012)))),\nMAX(0,V1012-(OFFSET($C1012,0,$A1012)/(OFFSET($C1010,-$A1011,$A1012))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1009","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1009","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1009","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1009","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1009","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1009","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1009","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1009","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1009","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1009","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1009","v":0},{"$f":"IFERROR(IF((OFFSET($C1030,0,$A1030))<0,\nMIN(0,V1030-(OFFSET($C1030,0,$A1030)/(OFFSET($C1028,-$A1029,$A1030)))),\nMAX(0,V1030-(OFFSET($C1030,0,$A1030)/(OFFSET($C1028,-$A1029,$A1030))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1009","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1010","v":0},{"$f":"IF(C1034=\"n/a\",\"n/a\",MAX(0,C1034-1))","v":0},{"$f":"IF(D1034=\"n/a\",\"n/a\",MAX(0,D1034-1))","v":0},{"$f":"IF(E1034=\"n/a\",\"n/a\",MAX(0,E1034-1))","v":0},{"$f":"IF(F1034=\"n/a\",\"n/a\",MAX(0,F1034-1))","v":0},{"$f":"IF(G1034=\"n/a\",\"n/a\",MAX(0,G1034-1))","v":0},{"$f":"IF(H1034=\"n/a\",\"n/a\",MAX(0,H1034-1))","v":0},{"$f":"IF(I1034=\"n/a\",\"n/a\",MAX(0,I1034-1))","v":0},{"$f":"IF(J1034=\"n/a\",\"n/a\",MAX(0,J1034-1))","v":0},{"$f":"IF(K1034=\"n/a\",\"n/a\",MAX(0,K1034-1))","v":0},{"$f":"IF(L1034=\"n/a\",\"n/a\",MAX(0,L1034-1))","v":0},{"$f":"IF(M1034=\"n/a\",\"n/a\",MAX(0,M1034-1))","v":0},{"$f":"IF(N1034=\"n/a\",\"n/a\",MAX(0,N1034-1))","v":0},{"$f":"IF(O1034=\"n/a\",\"n/a\",MAX(0,O1034-1))","v":0},{"$f":"IF(P1034=\"n/a\",\"n/a\",MAX(0,P1034-1))","v":0},{"$f":"IF(Q1034=\"n/a\",\"n/a\",MAX(0,Q1034-1))","v":0},{"$f":"IF(R1034=\"n/a\",\"n/a\",MAX(0,R1034-1))","v":0},{"$f":"IF(S1034=\"n/a\",\"n/a\",MAX(0,S1034-1))","v":0},{"$f":"IF(T1034=\"n/a\",\"n/a\",MAX(0,T1034-1))","v":0},{"$f":"IF(U1034=\"n/a\",\"n/a\",MAX(0,U1034-1))","v":0},{"$f":"IF(V1034=\"n/a\",\"n/a\",MAX(0,V1034-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1012)","v":"RL Capex 2012-13"},null,{"$f":"D1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1010","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1010","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1010","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1010","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1010","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1010","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1010","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1010","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1010","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1010","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1010","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1010","v":0},{"$f":"IF(V1053=\"n/a\",\"n/a\",MAX(0,V1053-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1010","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1034:C1055,0)),IF(SUM(C1011:C1032)=0,0,IF((SUMPRODUCT(C1011:C1032,C1034:C1055)/SUM(C1011:C1032))<0,1,(SUMPRODUCT(C1011:C1032,C1034:C1055)/SUM(C1011:C1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1034:D1055,0)),IF(SUM(D1011:D1032)=0,0,IF((SUMPRODUCT(D1011:D1032,D1034:D1055)/SUM(D1011:D1032))<0,1,(SUMPRODUCT(D1011:D1032,D1034:D1055)/SUM(D1011:D1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1034:E1055,0)),IF(SUM(E1011:E1032)=0,0,IF((SUMPRODUCT(E1011:E1032,E1034:E1055)/SUM(E1011:E1032))<0,1,(SUMPRODUCT(E1011:E1032,E1034:E1055)/SUM(E1011:E1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1034:F1055,0)),IF(SUM(F1011:F1032)=0,0,IF((SUMPRODUCT(F1011:F1032,F1034:F1055)/SUM(F1011:F1032))<0,1,(SUMPRODUCT(F1011:F1032,F1034:F1055)/SUM(F1011:F1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1034:G1055,0)),IF(SUM(G1011:G1032)=0,0,IF((SUMPRODUCT(G1011:G1032,G1034:G1055)/SUM(G1011:G1032))<0,1,(SUMPRODUCT(G1011:G1032,G1034:G1055)/SUM(G1011:G1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1034:H1055,0)),IF(SUM(H1011:H1032)=0,0,IF((SUMPRODUCT(H1011:H1032,H1034:H1055)/SUM(H1011:H1032))<0,1,(SUMPRODUCT(H1011:H1032,H1034:H1055)/SUM(H1011:H1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1034:I1055,0)),IF(SUM(I1011:I1032)=0,0,IF((SUMPRODUCT(I1011:I1032,I1034:I1055)/SUM(I1011:I1032))<0,1,(SUMPRODUCT(I1011:I1032,I1034:I1055)/SUM(I1011:I1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1034:J1055,0)),IF(SUM(J1011:J1032)=0,0,IF((SUMPRODUCT(J1011:J1032,J1034:J1055)/SUM(J1011:J1032))<0,1,(SUMPRODUCT(J1011:J1032,J1034:J1055)/SUM(J1011:J1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1034:K1055,0)),IF(SUM(K1011:K1032)=0,0,IF((SUMPRODUCT(K1011:K1032,K1034:K1055)/SUM(K1011:K1032))<0,1,(SUMPRODUCT(K1011:K1032,K1034:K1055)/SUM(K1011:K1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1034:L1055,0)),IF(SUM(L1011:L1032)=0,0,IF((SUMPRODUCT(L1011:L1032,L1034:L1055)/SUM(L1011:L1032))<0,1,(SUMPRODUCT(L1011:L1032,L1034:L1055)/SUM(L1011:L1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1034:M1055,0)),IF(SUM(M1011:M1032)=0,0,IF((SUMPRODUCT(M1011:M1032,M1034:M1055)/SUM(M1011:M1032))<0,1,(SUMPRODUCT(M1011:M1032,M1034:M1055)/SUM(M1011:M1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1034:N1055,0)),IF(SUM(N1011:N1032)=0,0,IF((SUMPRODUCT(N1011:N1032,N1034:N1055)/SUM(N1011:N1032))<0,1,(SUMPRODUCT(N1011:N1032,N1034:N1055)/SUM(N1011:N1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1034:O1055,0)),IF(SUM(O1011:O1032)=0,0,IF((SUMPRODUCT(O1011:O1032,O1034:O1055)/SUM(O1011:O1032))<0,1,(SUMPRODUCT(O1011:O1032,O1034:O1055)/SUM(O1011:O1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1034:P1055,0)),IF(SUM(P1011:P1032)=0,0,IF((SUMPRODUCT(P1011:P1032,P1034:P1055)/SUM(P1011:P1032))<0,1,(SUMPRODUCT(P1011:P1032,P1034:P1055)/SUM(P1011:P1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1034:Q1055,0)),IF(SUM(Q1011:Q1032)=0,0,IF((SUMPRODUCT(Q1011:Q1032,Q1034:Q1055)/SUM(Q1011:Q1032))<0,1,(SUMPRODUCT(Q1011:Q1032,Q1034:Q1055)/SUM(Q1011:Q1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1034:R1055,0)),IF(SUM(R1011:R1032)=0,0,IF((SUMPRODUCT(R1011:R1032,R1034:R1055)/SUM(R1011:R1032))<0,1,(SUMPRODUCT(R1011:R1032,R1034:R1055)/SUM(R1011:R1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1034:S1055,0)),IF(SUM(S1011:S1032)=0,0,IF((SUMPRODUCT(S1011:S1032,S1034:S1055)/SUM(S1011:S1032))<0,1,(SUMPRODUCT(S1011:S1032,S1034:S1055)/SUM(S1011:S1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1034:T1055,0)),IF(SUM(T1011:T1032)=0,0,IF((SUMPRODUCT(T1011:T1032,T1034:T1055)/SUM(T1011:T1032))<0,1,(SUMPRODUCT(T1011:T1032,T1034:T1055)/SUM(T1011:T1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1034:U1055,0)),IF(SUM(U1011:U1032)=0,0,IF((SUMPRODUCT(U1011:U1032,U1034:U1055)/SUM(U1011:U1032))<0,1,(SUMPRODUCT(U1011:U1032,U1034:U1055)/SUM(U1011:U1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1034:V1055,0)),IF(SUM(V1011:V1032)=0,0,IF((SUMPRODUCT(V1011:V1032,V1034:V1055)/SUM(V1011:V1032))<0,1,(SUMPRODUCT(V1011:V1032,V1034:V1055)/SUM(V1011:V1032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1034:W1055,0)),IF(SUM(W1011:W1032)=0,0,IF((SUMPRODUCT(W1011:W1032,W1034:W1055)/SUM(W1011:W1032))<0,1,(SUMPRODUCT(W1011:W1032,W1034:W1055)/SUM(W1011:W1032)))),\"n/a\")","v":0}]
[]
["Asset Class 22",{"$f":"VLOOKUP($A1058,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1058,1,12,\"\"))","v":22},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1059,0)","v":0},{"$f":"'RAB remaining lives'!D1064","v":0},{"$f":"'RAB remaining lives'!E1064","v":0},{"$f":"'RAB remaining lives'!F1064","v":0},{"$f":"'RAB remaining lives'!G1064","v":0},{"$f":"'RAB remaining lives'!H1064","v":0},{"$f":"'RAB remaining lives'!I1064","v":0},{"$f":"'RAB remaining lives'!J1064","v":0},{"$f":"'RAB remaining lives'!K1064","v":0},{"$f":"'RAB remaining lives'!L1064","v":0},{"$f":"'RAB remaining lives'!M1064","v":0},{"$f":"'RAB remaining lives'!N1064","v":0},{"$f":"'RAB remaining lives'!O1064","v":0},{"$f":"'RAB remaining lives'!P1064","v":0},{"$f":"'RAB remaining lives'!Q1064","v":0},{"$f":"'RAB remaining lives'!R1064","v":0},{"$f":"'RAB remaining lives'!S1064","v":0},{"$f":"'RAB remaining lives'!T1064","v":0},{"$f":"'RAB remaining lives'!U1064","v":0},{"$f":"'RAB remaining lives'!V1064","v":0},{"$f":"'RAB remaining lives'!W1064","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1059,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1059","v":0},{"$f":"IFERROR(MAX(0,C1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1061-(OFFSET($C1061,0,$A1061)/(OFFSET($C1060,0,$A1061)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1062)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1059","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,D1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,D1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,E1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,E1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,F1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,F1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,G1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,G1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,H1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,H1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,I1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,I1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,J1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,J1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,K1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,K1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,L1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,L1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,M1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,M1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,N1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,N1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,O1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,O1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,P1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,P1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,Q1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,Q1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,R1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,R1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,S1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,S1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,T1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,T1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,U1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,U1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1062,0,$A1062))<0,\nMIN(0,V1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062)))),\nMAX(0,V1062-(OFFSET($C1062,0,$A1062)/(OFFSET($C1060,-$A1061,$A1062))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1059","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1059","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1059","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1059","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1059","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1059","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1059","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1059","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1059","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1059","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1059","v":0},{"$f":"IFERROR(IF((OFFSET($C1080,0,$A1080))<0,\nMIN(0,V1080-(OFFSET($C1080,0,$A1080)/(OFFSET($C1078,-$A1079,$A1080)))),\nMAX(0,V1080-(OFFSET($C1080,0,$A1080)/(OFFSET($C1078,-$A1079,$A1080))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1059","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1060","v":0},{"$f":"IF(C1084=\"n/a\",\"n/a\",MAX(0,C1084-1))","v":0},{"$f":"IF(D1084=\"n/a\",\"n/a\",MAX(0,D1084-1))","v":0},{"$f":"IF(E1084=\"n/a\",\"n/a\",MAX(0,E1084-1))","v":0},{"$f":"IF(F1084=\"n/a\",\"n/a\",MAX(0,F1084-1))","v":0},{"$f":"IF(G1084=\"n/a\",\"n/a\",MAX(0,G1084-1))","v":0},{"$f":"IF(H1084=\"n/a\",\"n/a\",MAX(0,H1084-1))","v":0},{"$f":"IF(I1084=\"n/a\",\"n/a\",MAX(0,I1084-1))","v":0},{"$f":"IF(J1084=\"n/a\",\"n/a\",MAX(0,J1084-1))","v":0},{"$f":"IF(K1084=\"n/a\",\"n/a\",MAX(0,K1084-1))","v":0},{"$f":"IF(L1084=\"n/a\",\"n/a\",MAX(0,L1084-1))","v":0},{"$f":"IF(M1084=\"n/a\",\"n/a\",MAX(0,M1084-1))","v":0},{"$f":"IF(N1084=\"n/a\",\"n/a\",MAX(0,N1084-1))","v":0},{"$f":"IF(O1084=\"n/a\",\"n/a\",MAX(0,O1084-1))","v":0},{"$f":"IF(P1084=\"n/a\",\"n/a\",MAX(0,P1084-1))","v":0},{"$f":"IF(Q1084=\"n/a\",\"n/a\",MAX(0,Q1084-1))","v":0},{"$f":"IF(R1084=\"n/a\",\"n/a\",MAX(0,R1084-1))","v":0},{"$f":"IF(S1084=\"n/a\",\"n/a\",MAX(0,S1084-1))","v":0},{"$f":"IF(T1084=\"n/a\",\"n/a\",MAX(0,T1084-1))","v":0},{"$f":"IF(U1084=\"n/a\",\"n/a\",MAX(0,U1084-1))","v":0},{"$f":"IF(V1084=\"n/a\",\"n/a\",MAX(0,V1084-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1062)","v":"RL Capex 2012-13"},null,{"$f":"D1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1060","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1060","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1060","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1060","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1060","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1060","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1060","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1060","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1060","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1060","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1060","v":0},{"$f":"IF(V1103=\"n/a\",\"n/a\",MAX(0,V1103-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1060","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1084:C1105,0)),IF(SUM(C1061:C1082)=0,0,IF((SUMPRODUCT(C1061:C1082,C1084:C1105)/SUM(C1061:C1082))<0,1,(SUMPRODUCT(C1061:C1082,C1084:C1105)/SUM(C1061:C1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1084:D1105,0)),IF(SUM(D1061:D1082)=0,0,IF((SUMPRODUCT(D1061:D1082,D1084:D1105)/SUM(D1061:D1082))<0,1,(SUMPRODUCT(D1061:D1082,D1084:D1105)/SUM(D1061:D1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1084:E1105,0)),IF(SUM(E1061:E1082)=0,0,IF((SUMPRODUCT(E1061:E1082,E1084:E1105)/SUM(E1061:E1082))<0,1,(SUMPRODUCT(E1061:E1082,E1084:E1105)/SUM(E1061:E1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1084:F1105,0)),IF(SUM(F1061:F1082)=0,0,IF((SUMPRODUCT(F1061:F1082,F1084:F1105)/SUM(F1061:F1082))<0,1,(SUMPRODUCT(F1061:F1082,F1084:F1105)/SUM(F1061:F1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1084:G1105,0)),IF(SUM(G1061:G1082)=0,0,IF((SUMPRODUCT(G1061:G1082,G1084:G1105)/SUM(G1061:G1082))<0,1,(SUMPRODUCT(G1061:G1082,G1084:G1105)/SUM(G1061:G1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1084:H1105,0)),IF(SUM(H1061:H1082)=0,0,IF((SUMPRODUCT(H1061:H1082,H1084:H1105)/SUM(H1061:H1082))<0,1,(SUMPRODUCT(H1061:H1082,H1084:H1105)/SUM(H1061:H1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1084:I1105,0)),IF(SUM(I1061:I1082)=0,0,IF((SUMPRODUCT(I1061:I1082,I1084:I1105)/SUM(I1061:I1082))<0,1,(SUMPRODUCT(I1061:I1082,I1084:I1105)/SUM(I1061:I1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1084:J1105,0)),IF(SUM(J1061:J1082)=0,0,IF((SUMPRODUCT(J1061:J1082,J1084:J1105)/SUM(J1061:J1082))<0,1,(SUMPRODUCT(J1061:J1082,J1084:J1105)/SUM(J1061:J1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1084:K1105,0)),IF(SUM(K1061:K1082)=0,0,IF((SUMPRODUCT(K1061:K1082,K1084:K1105)/SUM(K1061:K1082))<0,1,(SUMPRODUCT(K1061:K1082,K1084:K1105)/SUM(K1061:K1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1084:L1105,0)),IF(SUM(L1061:L1082)=0,0,IF((SUMPRODUCT(L1061:L1082,L1084:L1105)/SUM(L1061:L1082))<0,1,(SUMPRODUCT(L1061:L1082,L1084:L1105)/SUM(L1061:L1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1084:M1105,0)),IF(SUM(M1061:M1082)=0,0,IF((SUMPRODUCT(M1061:M1082,M1084:M1105)/SUM(M1061:M1082))<0,1,(SUMPRODUCT(M1061:M1082,M1084:M1105)/SUM(M1061:M1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1084:N1105,0)),IF(SUM(N1061:N1082)=0,0,IF((SUMPRODUCT(N1061:N1082,N1084:N1105)/SUM(N1061:N1082))<0,1,(SUMPRODUCT(N1061:N1082,N1084:N1105)/SUM(N1061:N1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1084:O1105,0)),IF(SUM(O1061:O1082)=0,0,IF((SUMPRODUCT(O1061:O1082,O1084:O1105)/SUM(O1061:O1082))<0,1,(SUMPRODUCT(O1061:O1082,O1084:O1105)/SUM(O1061:O1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1084:P1105,0)),IF(SUM(P1061:P1082)=0,0,IF((SUMPRODUCT(P1061:P1082,P1084:P1105)/SUM(P1061:P1082))<0,1,(SUMPRODUCT(P1061:P1082,P1084:P1105)/SUM(P1061:P1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1084:Q1105,0)),IF(SUM(Q1061:Q1082)=0,0,IF((SUMPRODUCT(Q1061:Q1082,Q1084:Q1105)/SUM(Q1061:Q1082))<0,1,(SUMPRODUCT(Q1061:Q1082,Q1084:Q1105)/SUM(Q1061:Q1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1084:R1105,0)),IF(SUM(R1061:R1082)=0,0,IF((SUMPRODUCT(R1061:R1082,R1084:R1105)/SUM(R1061:R1082))<0,1,(SUMPRODUCT(R1061:R1082,R1084:R1105)/SUM(R1061:R1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1084:S1105,0)),IF(SUM(S1061:S1082)=0,0,IF((SUMPRODUCT(S1061:S1082,S1084:S1105)/SUM(S1061:S1082))<0,1,(SUMPRODUCT(S1061:S1082,S1084:S1105)/SUM(S1061:S1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1084:T1105,0)),IF(SUM(T1061:T1082)=0,0,IF((SUMPRODUCT(T1061:T1082,T1084:T1105)/SUM(T1061:T1082))<0,1,(SUMPRODUCT(T1061:T1082,T1084:T1105)/SUM(T1061:T1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1084:U1105,0)),IF(SUM(U1061:U1082)=0,0,IF((SUMPRODUCT(U1061:U1082,U1084:U1105)/SUM(U1061:U1082))<0,1,(SUMPRODUCT(U1061:U1082,U1084:U1105)/SUM(U1061:U1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1084:V1105,0)),IF(SUM(V1061:V1082)=0,0,IF((SUMPRODUCT(V1061:V1082,V1084:V1105)/SUM(V1061:V1082))<0,1,(SUMPRODUCT(V1061:V1082,V1084:V1105)/SUM(V1061:V1082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1084:W1105,0)),IF(SUM(W1061:W1082)=0,0,IF((SUMPRODUCT(W1061:W1082,W1084:W1105)/SUM(W1061:W1082))<0,1,(SUMPRODUCT(W1061:W1082,W1084:W1105)/SUM(W1061:W1082)))),\"n/a\")","v":0}]
[]
["Asset Class 23",{"$f":"VLOOKUP($A1108,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1108,1,12,\"\"))","v":23},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1109,0)","v":0},{"$f":"'RAB remaining lives'!D1114","v":0},{"$f":"'RAB remaining lives'!E1114","v":0},{"$f":"'RAB remaining lives'!F1114","v":0},{"$f":"'RAB remaining lives'!G1114","v":0},{"$f":"'RAB remaining lives'!H1114","v":0},{"$f":"'RAB remaining lives'!I1114","v":0},{"$f":"'RAB remaining lives'!J1114","v":0},{"$f":"'RAB remaining lives'!K1114","v":0},{"$f":"'RAB remaining lives'!L1114","v":0},{"$f":"'RAB remaining lives'!M1114","v":0},{"$f":"'RAB remaining lives'!N1114","v":0},{"$f":"'RAB remaining lives'!O1114","v":0},{"$f":"'RAB remaining lives'!P1114","v":0},{"$f":"'RAB remaining lives'!Q1114","v":0},{"$f":"'RAB remaining lives'!R1114","v":0},{"$f":"'RAB remaining lives'!S1114","v":0},{"$f":"'RAB remaining lives'!T1114","v":0},{"$f":"'RAB remaining lives'!U1114","v":0},{"$f":"'RAB remaining lives'!V1114","v":0},{"$f":"'RAB remaining lives'!W1114","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1109,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1109","v":0},{"$f":"IFERROR(MAX(0,C1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1111-(OFFSET($C1111,0,$A1111)/(OFFSET($C1110,0,$A1111)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1112)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1109","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,D1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,D1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,E1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,E1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,F1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,F1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,G1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,G1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,H1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,H1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,I1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,I1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,J1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,J1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,K1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,K1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,L1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,L1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,M1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,M1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,N1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,N1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,O1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,O1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,P1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,P1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,Q1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,Q1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,R1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,R1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,S1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,S1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,T1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,T1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,U1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,U1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1112,0,$A1112))<0,\nMIN(0,V1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112)))),\nMAX(0,V1112-(OFFSET($C1112,0,$A1112)/(OFFSET($C1110,-$A1111,$A1112))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1109","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1109","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1109","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1109","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1109","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1109","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1109","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1109","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1109","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1109","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1109","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1109","v":0},{"$f":"IFERROR(IF((OFFSET($C1130,0,$A1130))<0,\nMIN(0,V1130-(OFFSET($C1130,0,$A1130)/(OFFSET($C1128,-$A1129,$A1130)))),\nMAX(0,V1130-(OFFSET($C1130,0,$A1130)/(OFFSET($C1128,-$A1129,$A1130))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1109","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1110","v":0},{"$f":"IF(C1134=\"n/a\",\"n/a\",MAX(0,C1134-1))","v":0},{"$f":"IF(D1134=\"n/a\",\"n/a\",MAX(0,D1134-1))","v":0},{"$f":"IF(E1134=\"n/a\",\"n/a\",MAX(0,E1134-1))","v":0},{"$f":"IF(F1134=\"n/a\",\"n/a\",MAX(0,F1134-1))","v":0},{"$f":"IF(G1134=\"n/a\",\"n/a\",MAX(0,G1134-1))","v":0},{"$f":"IF(H1134=\"n/a\",\"n/a\",MAX(0,H1134-1))","v":0},{"$f":"IF(I1134=\"n/a\",\"n/a\",MAX(0,I1134-1))","v":0},{"$f":"IF(J1134=\"n/a\",\"n/a\",MAX(0,J1134-1))","v":0},{"$f":"IF(K1134=\"n/a\",\"n/a\",MAX(0,K1134-1))","v":0},{"$f":"IF(L1134=\"n/a\",\"n/a\",MAX(0,L1134-1))","v":0},{"$f":"IF(M1134=\"n/a\",\"n/a\",MAX(0,M1134-1))","v":0},{"$f":"IF(N1134=\"n/a\",\"n/a\",MAX(0,N1134-1))","v":0},{"$f":"IF(O1134=\"n/a\",\"n/a\",MAX(0,O1134-1))","v":0},{"$f":"IF(P1134=\"n/a\",\"n/a\",MAX(0,P1134-1))","v":0},{"$f":"IF(Q1134=\"n/a\",\"n/a\",MAX(0,Q1134-1))","v":0},{"$f":"IF(R1134=\"n/a\",\"n/a\",MAX(0,R1134-1))","v":0},{"$f":"IF(S1134=\"n/a\",\"n/a\",MAX(0,S1134-1))","v":0},{"$f":"IF(T1134=\"n/a\",\"n/a\",MAX(0,T1134-1))","v":0},{"$f":"IF(U1134=\"n/a\",\"n/a\",MAX(0,U1134-1))","v":0},{"$f":"IF(V1134=\"n/a\",\"n/a\",MAX(0,V1134-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1112)","v":"RL Capex 2012-13"},null,{"$f":"D1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1110","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1110","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1110","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1110","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1110","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1110","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1110","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1110","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1110","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1110","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1110","v":0},{"$f":"IF(V1153=\"n/a\",\"n/a\",MAX(0,V1153-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1110","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1134:C1155,0)),IF(SUM(C1111:C1132)=0,0,IF((SUMPRODUCT(C1111:C1132,C1134:C1155)/SUM(C1111:C1132))<0,1,(SUMPRODUCT(C1111:C1132,C1134:C1155)/SUM(C1111:C1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1134:D1155,0)),IF(SUM(D1111:D1132)=0,0,IF((SUMPRODUCT(D1111:D1132,D1134:D1155)/SUM(D1111:D1132))<0,1,(SUMPRODUCT(D1111:D1132,D1134:D1155)/SUM(D1111:D1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1134:E1155,0)),IF(SUM(E1111:E1132)=0,0,IF((SUMPRODUCT(E1111:E1132,E1134:E1155)/SUM(E1111:E1132))<0,1,(SUMPRODUCT(E1111:E1132,E1134:E1155)/SUM(E1111:E1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1134:F1155,0)),IF(SUM(F1111:F1132)=0,0,IF((SUMPRODUCT(F1111:F1132,F1134:F1155)/SUM(F1111:F1132))<0,1,(SUMPRODUCT(F1111:F1132,F1134:F1155)/SUM(F1111:F1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1134:G1155,0)),IF(SUM(G1111:G1132)=0,0,IF((SUMPRODUCT(G1111:G1132,G1134:G1155)/SUM(G1111:G1132))<0,1,(SUMPRODUCT(G1111:G1132,G1134:G1155)/SUM(G1111:G1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1134:H1155,0)),IF(SUM(H1111:H1132)=0,0,IF((SUMPRODUCT(H1111:H1132,H1134:H1155)/SUM(H1111:H1132))<0,1,(SUMPRODUCT(H1111:H1132,H1134:H1155)/SUM(H1111:H1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1134:I1155,0)),IF(SUM(I1111:I1132)=0,0,IF((SUMPRODUCT(I1111:I1132,I1134:I1155)/SUM(I1111:I1132))<0,1,(SUMPRODUCT(I1111:I1132,I1134:I1155)/SUM(I1111:I1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1134:J1155,0)),IF(SUM(J1111:J1132)=0,0,IF((SUMPRODUCT(J1111:J1132,J1134:J1155)/SUM(J1111:J1132))<0,1,(SUMPRODUCT(J1111:J1132,J1134:J1155)/SUM(J1111:J1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1134:K1155,0)),IF(SUM(K1111:K1132)=0,0,IF((SUMPRODUCT(K1111:K1132,K1134:K1155)/SUM(K1111:K1132))<0,1,(SUMPRODUCT(K1111:K1132,K1134:K1155)/SUM(K1111:K1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1134:L1155,0)),IF(SUM(L1111:L1132)=0,0,IF((SUMPRODUCT(L1111:L1132,L1134:L1155)/SUM(L1111:L1132))<0,1,(SUMPRODUCT(L1111:L1132,L1134:L1155)/SUM(L1111:L1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1134:M1155,0)),IF(SUM(M1111:M1132)=0,0,IF((SUMPRODUCT(M1111:M1132,M1134:M1155)/SUM(M1111:M1132))<0,1,(SUMPRODUCT(M1111:M1132,M1134:M1155)/SUM(M1111:M1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1134:N1155,0)),IF(SUM(N1111:N1132)=0,0,IF((SUMPRODUCT(N1111:N1132,N1134:N1155)/SUM(N1111:N1132))<0,1,(SUMPRODUCT(N1111:N1132,N1134:N1155)/SUM(N1111:N1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1134:O1155,0)),IF(SUM(O1111:O1132)=0,0,IF((SUMPRODUCT(O1111:O1132,O1134:O1155)/SUM(O1111:O1132))<0,1,(SUMPRODUCT(O1111:O1132,O1134:O1155)/SUM(O1111:O1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1134:P1155,0)),IF(SUM(P1111:P1132)=0,0,IF((SUMPRODUCT(P1111:P1132,P1134:P1155)/SUM(P1111:P1132))<0,1,(SUMPRODUCT(P1111:P1132,P1134:P1155)/SUM(P1111:P1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1134:Q1155,0)),IF(SUM(Q1111:Q1132)=0,0,IF((SUMPRODUCT(Q1111:Q1132,Q1134:Q1155)/SUM(Q1111:Q1132))<0,1,(SUMPRODUCT(Q1111:Q1132,Q1134:Q1155)/SUM(Q1111:Q1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1134:R1155,0)),IF(SUM(R1111:R1132)=0,0,IF((SUMPRODUCT(R1111:R1132,R1134:R1155)/SUM(R1111:R1132))<0,1,(SUMPRODUCT(R1111:R1132,R1134:R1155)/SUM(R1111:R1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1134:S1155,0)),IF(SUM(S1111:S1132)=0,0,IF((SUMPRODUCT(S1111:S1132,S1134:S1155)/SUM(S1111:S1132))<0,1,(SUMPRODUCT(S1111:S1132,S1134:S1155)/SUM(S1111:S1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1134:T1155,0)),IF(SUM(T1111:T1132)=0,0,IF((SUMPRODUCT(T1111:T1132,T1134:T1155)/SUM(T1111:T1132))<0,1,(SUMPRODUCT(T1111:T1132,T1134:T1155)/SUM(T1111:T1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1134:U1155,0)),IF(SUM(U1111:U1132)=0,0,IF((SUMPRODUCT(U1111:U1132,U1134:U1155)/SUM(U1111:U1132))<0,1,(SUMPRODUCT(U1111:U1132,U1134:U1155)/SUM(U1111:U1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1134:V1155,0)),IF(SUM(V1111:V1132)=0,0,IF((SUMPRODUCT(V1111:V1132,V1134:V1155)/SUM(V1111:V1132))<0,1,(SUMPRODUCT(V1111:V1132,V1134:V1155)/SUM(V1111:V1132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1134:W1155,0)),IF(SUM(W1111:W1132)=0,0,IF((SUMPRODUCT(W1111:W1132,W1134:W1155)/SUM(W1111:W1132))<0,1,(SUMPRODUCT(W1111:W1132,W1134:W1155)/SUM(W1111:W1132)))),\"n/a\")","v":0}]
[]
["Asset Class 24",{"$f":"VLOOKUP($A1158,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1158,1,12,\"\"))","v":24},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1159,0)","v":0},{"$f":"'RAB remaining lives'!D1164","v":0},{"$f":"'RAB remaining lives'!E1164","v":0},{"$f":"'RAB remaining lives'!F1164","v":0},{"$f":"'RAB remaining lives'!G1164","v":0},{"$f":"'RAB remaining lives'!H1164","v":0},{"$f":"'RAB remaining lives'!I1164","v":0},{"$f":"'RAB remaining lives'!J1164","v":0},{"$f":"'RAB remaining lives'!K1164","v":0},{"$f":"'RAB remaining lives'!L1164","v":0},{"$f":"'RAB remaining lives'!M1164","v":0},{"$f":"'RAB remaining lives'!N1164","v":0},{"$f":"'RAB remaining lives'!O1164","v":0},{"$f":"'RAB remaining lives'!P1164","v":0},{"$f":"'RAB remaining lives'!Q1164","v":0},{"$f":"'RAB remaining lives'!R1164","v":0},{"$f":"'RAB remaining lives'!S1164","v":0},{"$f":"'RAB remaining lives'!T1164","v":0},{"$f":"'RAB remaining lives'!U1164","v":0},{"$f":"'RAB remaining lives'!V1164","v":0},{"$f":"'RAB remaining lives'!W1164","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1159,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1159","v":0},{"$f":"IFERROR(MAX(0,C1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1161-(OFFSET($C1161,0,$A1161)/(OFFSET($C1160,0,$A1161)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1162)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1159","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,D1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,D1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,E1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,E1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,F1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,F1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,G1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,G1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,H1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,H1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,I1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,I1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,J1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,J1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,K1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,K1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,L1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,L1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,M1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,M1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,N1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,N1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,O1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,O1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,P1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,P1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,Q1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,Q1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,R1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,R1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,S1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,S1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,T1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,T1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,U1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,U1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1162,0,$A1162))<0,\nMIN(0,V1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162)))),\nMAX(0,V1162-(OFFSET($C1162,0,$A1162)/(OFFSET($C1160,-$A1161,$A1162))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1159","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1159","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1159","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1159","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1159","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1159","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1159","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1159","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1159","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1159","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1159","v":0},{"$f":"IFERROR(IF((OFFSET($C1180,0,$A1180))<0,\nMIN(0,V1180-(OFFSET($C1180,0,$A1180)/(OFFSET($C1178,-$A1179,$A1180)))),\nMAX(0,V1180-(OFFSET($C1180,0,$A1180)/(OFFSET($C1178,-$A1179,$A1180))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1159","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1160","v":0},{"$f":"IF(C1184=\"n/a\",\"n/a\",MAX(0,C1184-1))","v":0},{"$f":"IF(D1184=\"n/a\",\"n/a\",MAX(0,D1184-1))","v":0},{"$f":"IF(E1184=\"n/a\",\"n/a\",MAX(0,E1184-1))","v":0},{"$f":"IF(F1184=\"n/a\",\"n/a\",MAX(0,F1184-1))","v":0},{"$f":"IF(G1184=\"n/a\",\"n/a\",MAX(0,G1184-1))","v":0},{"$f":"IF(H1184=\"n/a\",\"n/a\",MAX(0,H1184-1))","v":0},{"$f":"IF(I1184=\"n/a\",\"n/a\",MAX(0,I1184-1))","v":0},{"$f":"IF(J1184=\"n/a\",\"n/a\",MAX(0,J1184-1))","v":0},{"$f":"IF(K1184=\"n/a\",\"n/a\",MAX(0,K1184-1))","v":0},{"$f":"IF(L1184=\"n/a\",\"n/a\",MAX(0,L1184-1))","v":0},{"$f":"IF(M1184=\"n/a\",\"n/a\",MAX(0,M1184-1))","v":0},{"$f":"IF(N1184=\"n/a\",\"n/a\",MAX(0,N1184-1))","v":0},{"$f":"IF(O1184=\"n/a\",\"n/a\",MAX(0,O1184-1))","v":0},{"$f":"IF(P1184=\"n/a\",\"n/a\",MAX(0,P1184-1))","v":0},{"$f":"IF(Q1184=\"n/a\",\"n/a\",MAX(0,Q1184-1))","v":0},{"$f":"IF(R1184=\"n/a\",\"n/a\",MAX(0,R1184-1))","v":0},{"$f":"IF(S1184=\"n/a\",\"n/a\",MAX(0,S1184-1))","v":0},{"$f":"IF(T1184=\"n/a\",\"n/a\",MAX(0,T1184-1))","v":0},{"$f":"IF(U1184=\"n/a\",\"n/a\",MAX(0,U1184-1))","v":0},{"$f":"IF(V1184=\"n/a\",\"n/a\",MAX(0,V1184-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1162)","v":"RL Capex 2012-13"},null,{"$f":"D1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1160","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1160","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1160","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1160","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1160","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1160","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1160","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1160","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1160","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1160","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1160","v":0},{"$f":"IF(V1203=\"n/a\",\"n/a\",MAX(0,V1203-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1160","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1184:C1205,0)),IF(SUM(C1161:C1182)=0,0,IF((SUMPRODUCT(C1161:C1182,C1184:C1205)/SUM(C1161:C1182))<0,1,(SUMPRODUCT(C1161:C1182,C1184:C1205)/SUM(C1161:C1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1184:D1205,0)),IF(SUM(D1161:D1182)=0,0,IF((SUMPRODUCT(D1161:D1182,D1184:D1205)/SUM(D1161:D1182))<0,1,(SUMPRODUCT(D1161:D1182,D1184:D1205)/SUM(D1161:D1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1184:E1205,0)),IF(SUM(E1161:E1182)=0,0,IF((SUMPRODUCT(E1161:E1182,E1184:E1205)/SUM(E1161:E1182))<0,1,(SUMPRODUCT(E1161:E1182,E1184:E1205)/SUM(E1161:E1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1184:F1205,0)),IF(SUM(F1161:F1182)=0,0,IF((SUMPRODUCT(F1161:F1182,F1184:F1205)/SUM(F1161:F1182))<0,1,(SUMPRODUCT(F1161:F1182,F1184:F1205)/SUM(F1161:F1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1184:G1205,0)),IF(SUM(G1161:G1182)=0,0,IF((SUMPRODUCT(G1161:G1182,G1184:G1205)/SUM(G1161:G1182))<0,1,(SUMPRODUCT(G1161:G1182,G1184:G1205)/SUM(G1161:G1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1184:H1205,0)),IF(SUM(H1161:H1182)=0,0,IF((SUMPRODUCT(H1161:H1182,H1184:H1205)/SUM(H1161:H1182))<0,1,(SUMPRODUCT(H1161:H1182,H1184:H1205)/SUM(H1161:H1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1184:I1205,0)),IF(SUM(I1161:I1182)=0,0,IF((SUMPRODUCT(I1161:I1182,I1184:I1205)/SUM(I1161:I1182))<0,1,(SUMPRODUCT(I1161:I1182,I1184:I1205)/SUM(I1161:I1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1184:J1205,0)),IF(SUM(J1161:J1182)=0,0,IF((SUMPRODUCT(J1161:J1182,J1184:J1205)/SUM(J1161:J1182))<0,1,(SUMPRODUCT(J1161:J1182,J1184:J1205)/SUM(J1161:J1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1184:K1205,0)),IF(SUM(K1161:K1182)=0,0,IF((SUMPRODUCT(K1161:K1182,K1184:K1205)/SUM(K1161:K1182))<0,1,(SUMPRODUCT(K1161:K1182,K1184:K1205)/SUM(K1161:K1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1184:L1205,0)),IF(SUM(L1161:L1182)=0,0,IF((SUMPRODUCT(L1161:L1182,L1184:L1205)/SUM(L1161:L1182))<0,1,(SUMPRODUCT(L1161:L1182,L1184:L1205)/SUM(L1161:L1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1184:M1205,0)),IF(SUM(M1161:M1182)=0,0,IF((SUMPRODUCT(M1161:M1182,M1184:M1205)/SUM(M1161:M1182))<0,1,(SUMPRODUCT(M1161:M1182,M1184:M1205)/SUM(M1161:M1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1184:N1205,0)),IF(SUM(N1161:N1182)=0,0,IF((SUMPRODUCT(N1161:N1182,N1184:N1205)/SUM(N1161:N1182))<0,1,(SUMPRODUCT(N1161:N1182,N1184:N1205)/SUM(N1161:N1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1184:O1205,0)),IF(SUM(O1161:O1182)=0,0,IF((SUMPRODUCT(O1161:O1182,O1184:O1205)/SUM(O1161:O1182))<0,1,(SUMPRODUCT(O1161:O1182,O1184:O1205)/SUM(O1161:O1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1184:P1205,0)),IF(SUM(P1161:P1182)=0,0,IF((SUMPRODUCT(P1161:P1182,P1184:P1205)/SUM(P1161:P1182))<0,1,(SUMPRODUCT(P1161:P1182,P1184:P1205)/SUM(P1161:P1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1184:Q1205,0)),IF(SUM(Q1161:Q1182)=0,0,IF((SUMPRODUCT(Q1161:Q1182,Q1184:Q1205)/SUM(Q1161:Q1182))<0,1,(SUMPRODUCT(Q1161:Q1182,Q1184:Q1205)/SUM(Q1161:Q1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1184:R1205,0)),IF(SUM(R1161:R1182)=0,0,IF((SUMPRODUCT(R1161:R1182,R1184:R1205)/SUM(R1161:R1182))<0,1,(SUMPRODUCT(R1161:R1182,R1184:R1205)/SUM(R1161:R1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1184:S1205,0)),IF(SUM(S1161:S1182)=0,0,IF((SUMPRODUCT(S1161:S1182,S1184:S1205)/SUM(S1161:S1182))<0,1,(SUMPRODUCT(S1161:S1182,S1184:S1205)/SUM(S1161:S1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1184:T1205,0)),IF(SUM(T1161:T1182)=0,0,IF((SUMPRODUCT(T1161:T1182,T1184:T1205)/SUM(T1161:T1182))<0,1,(SUMPRODUCT(T1161:T1182,T1184:T1205)/SUM(T1161:T1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1184:U1205,0)),IF(SUM(U1161:U1182)=0,0,IF((SUMPRODUCT(U1161:U1182,U1184:U1205)/SUM(U1161:U1182))<0,1,(SUMPRODUCT(U1161:U1182,U1184:U1205)/SUM(U1161:U1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1184:V1205,0)),IF(SUM(V1161:V1182)=0,0,IF((SUMPRODUCT(V1161:V1182,V1184:V1205)/SUM(V1161:V1182))<0,1,(SUMPRODUCT(V1161:V1182,V1184:V1205)/SUM(V1161:V1182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1184:W1205,0)),IF(SUM(W1161:W1182)=0,0,IF((SUMPRODUCT(W1161:W1182,W1184:W1205)/SUM(W1161:W1182))<0,1,(SUMPRODUCT(W1161:W1182,W1184:W1205)/SUM(W1161:W1182)))),\"n/a\")","v":0}]
[]
["Asset Class 25",{"$f":"VLOOKUP($A1208,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1208,1,12,\"\"))","v":25},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1209,0)","v":0},{"$f":"'RAB remaining lives'!D1214","v":0},{"$f":"'RAB remaining lives'!E1214","v":0},{"$f":"'RAB remaining lives'!F1214","v":0},{"$f":"'RAB remaining lives'!G1214","v":0},{"$f":"'RAB remaining lives'!H1214","v":0},{"$f":"'RAB remaining lives'!I1214","v":0},{"$f":"'RAB remaining lives'!J1214","v":0},{"$f":"'RAB remaining lives'!K1214","v":0},{"$f":"'RAB remaining lives'!L1214","v":0},{"$f":"'RAB remaining lives'!M1214","v":0},{"$f":"'RAB remaining lives'!N1214","v":0},{"$f":"'RAB remaining lives'!O1214","v":0},{"$f":"'RAB remaining lives'!P1214","v":0},{"$f":"'RAB remaining lives'!Q1214","v":0},{"$f":"'RAB remaining lives'!R1214","v":0},{"$f":"'RAB remaining lives'!S1214","v":0},{"$f":"'RAB remaining lives'!T1214","v":0},{"$f":"'RAB remaining lives'!U1214","v":0},{"$f":"'RAB remaining lives'!V1214","v":0},{"$f":"'RAB remaining lives'!W1214","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1209,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1209","v":0},{"$f":"IFERROR(MAX(0,C1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1211-(OFFSET($C1211,0,$A1211)/(OFFSET($C1210,0,$A1211)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1212)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1209","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,D1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,D1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,E1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,E1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,F1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,F1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,G1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,G1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,H1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,H1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,I1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,I1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,J1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,J1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,K1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,K1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,L1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,L1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,M1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,M1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,N1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,N1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,O1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,O1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,P1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,P1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,Q1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,Q1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,R1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,R1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,S1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,S1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,T1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,T1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,U1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,U1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1212,0,$A1212))<0,\nMIN(0,V1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212)))),\nMAX(0,V1212-(OFFSET($C1212,0,$A1212)/(OFFSET($C1210,-$A1211,$A1212))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1209","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1209","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1209","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1209","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1209","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1209","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1209","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1209","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1209","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1209","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1209","v":0},{"$f":"IFERROR(IF((OFFSET($C1230,0,$A1230))<0,\nMIN(0,V1230-(OFFSET($C1230,0,$A1230)/(OFFSET($C1228,-$A1229,$A1230)))),\nMAX(0,V1230-(OFFSET($C1230,0,$A1230)/(OFFSET($C1228,-$A1229,$A1230))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1209","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1210","v":0},{"$f":"IF(C1234=\"n/a\",\"n/a\",MAX(0,C1234-1))","v":0},{"$f":"IF(D1234=\"n/a\",\"n/a\",MAX(0,D1234-1))","v":0},{"$f":"IF(E1234=\"n/a\",\"n/a\",MAX(0,E1234-1))","v":0},{"$f":"IF(F1234=\"n/a\",\"n/a\",MAX(0,F1234-1))","v":0},{"$f":"IF(G1234=\"n/a\",\"n/a\",MAX(0,G1234-1))","v":0},{"$f":"IF(H1234=\"n/a\",\"n/a\",MAX(0,H1234-1))","v":0},{"$f":"IF(I1234=\"n/a\",\"n/a\",MAX(0,I1234-1))","v":0},{"$f":"IF(J1234=\"n/a\",\"n/a\",MAX(0,J1234-1))","v":0},{"$f":"IF(K1234=\"n/a\",\"n/a\",MAX(0,K1234-1))","v":0},{"$f":"IF(L1234=\"n/a\",\"n/a\",MAX(0,L1234-1))","v":0},{"$f":"IF(M1234=\"n/a\",\"n/a\",MAX(0,M1234-1))","v":0},{"$f":"IF(N1234=\"n/a\",\"n/a\",MAX(0,N1234-1))","v":0},{"$f":"IF(O1234=\"n/a\",\"n/a\",MAX(0,O1234-1))","v":0},{"$f":"IF(P1234=\"n/a\",\"n/a\",MAX(0,P1234-1))","v":0},{"$f":"IF(Q1234=\"n/a\",\"n/a\",MAX(0,Q1234-1))","v":0},{"$f":"IF(R1234=\"n/a\",\"n/a\",MAX(0,R1234-1))","v":0},{"$f":"IF(S1234=\"n/a\",\"n/a\",MAX(0,S1234-1))","v":0},{"$f":"IF(T1234=\"n/a\",\"n/a\",MAX(0,T1234-1))","v":0},{"$f":"IF(U1234=\"n/a\",\"n/a\",MAX(0,U1234-1))","v":0},{"$f":"IF(V1234=\"n/a\",\"n/a\",MAX(0,V1234-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1212)","v":"RL Capex 2012-13"},null,{"$f":"D1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1210","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1210","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1210","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1210","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1210","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1210","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1210","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1210","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1210","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1210","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1210","v":0},{"$f":"IF(V1253=\"n/a\",\"n/a\",MAX(0,V1253-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1210","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1234:C1255,0)),IF(SUM(C1211:C1232)=0,0,IF((SUMPRODUCT(C1211:C1232,C1234:C1255)/SUM(C1211:C1232))<0,1,(SUMPRODUCT(C1211:C1232,C1234:C1255)/SUM(C1211:C1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1234:D1255,0)),IF(SUM(D1211:D1232)=0,0,IF((SUMPRODUCT(D1211:D1232,D1234:D1255)/SUM(D1211:D1232))<0,1,(SUMPRODUCT(D1211:D1232,D1234:D1255)/SUM(D1211:D1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1234:E1255,0)),IF(SUM(E1211:E1232)=0,0,IF((SUMPRODUCT(E1211:E1232,E1234:E1255)/SUM(E1211:E1232))<0,1,(SUMPRODUCT(E1211:E1232,E1234:E1255)/SUM(E1211:E1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1234:F1255,0)),IF(SUM(F1211:F1232)=0,0,IF((SUMPRODUCT(F1211:F1232,F1234:F1255)/SUM(F1211:F1232))<0,1,(SUMPRODUCT(F1211:F1232,F1234:F1255)/SUM(F1211:F1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1234:G1255,0)),IF(SUM(G1211:G1232)=0,0,IF((SUMPRODUCT(G1211:G1232,G1234:G1255)/SUM(G1211:G1232))<0,1,(SUMPRODUCT(G1211:G1232,G1234:G1255)/SUM(G1211:G1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1234:H1255,0)),IF(SUM(H1211:H1232)=0,0,IF((SUMPRODUCT(H1211:H1232,H1234:H1255)/SUM(H1211:H1232))<0,1,(SUMPRODUCT(H1211:H1232,H1234:H1255)/SUM(H1211:H1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1234:I1255,0)),IF(SUM(I1211:I1232)=0,0,IF((SUMPRODUCT(I1211:I1232,I1234:I1255)/SUM(I1211:I1232))<0,1,(SUMPRODUCT(I1211:I1232,I1234:I1255)/SUM(I1211:I1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1234:J1255,0)),IF(SUM(J1211:J1232)=0,0,IF((SUMPRODUCT(J1211:J1232,J1234:J1255)/SUM(J1211:J1232))<0,1,(SUMPRODUCT(J1211:J1232,J1234:J1255)/SUM(J1211:J1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1234:K1255,0)),IF(SUM(K1211:K1232)=0,0,IF((SUMPRODUCT(K1211:K1232,K1234:K1255)/SUM(K1211:K1232))<0,1,(SUMPRODUCT(K1211:K1232,K1234:K1255)/SUM(K1211:K1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1234:L1255,0)),IF(SUM(L1211:L1232)=0,0,IF((SUMPRODUCT(L1211:L1232,L1234:L1255)/SUM(L1211:L1232))<0,1,(SUMPRODUCT(L1211:L1232,L1234:L1255)/SUM(L1211:L1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1234:M1255,0)),IF(SUM(M1211:M1232)=0,0,IF((SUMPRODUCT(M1211:M1232,M1234:M1255)/SUM(M1211:M1232))<0,1,(SUMPRODUCT(M1211:M1232,M1234:M1255)/SUM(M1211:M1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1234:N1255,0)),IF(SUM(N1211:N1232)=0,0,IF((SUMPRODUCT(N1211:N1232,N1234:N1255)/SUM(N1211:N1232))<0,1,(SUMPRODUCT(N1211:N1232,N1234:N1255)/SUM(N1211:N1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1234:O1255,0)),IF(SUM(O1211:O1232)=0,0,IF((SUMPRODUCT(O1211:O1232,O1234:O1255)/SUM(O1211:O1232))<0,1,(SUMPRODUCT(O1211:O1232,O1234:O1255)/SUM(O1211:O1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1234:P1255,0)),IF(SUM(P1211:P1232)=0,0,IF((SUMPRODUCT(P1211:P1232,P1234:P1255)/SUM(P1211:P1232))<0,1,(SUMPRODUCT(P1211:P1232,P1234:P1255)/SUM(P1211:P1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1234:Q1255,0)),IF(SUM(Q1211:Q1232)=0,0,IF((SUMPRODUCT(Q1211:Q1232,Q1234:Q1255)/SUM(Q1211:Q1232))<0,1,(SUMPRODUCT(Q1211:Q1232,Q1234:Q1255)/SUM(Q1211:Q1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1234:R1255,0)),IF(SUM(R1211:R1232)=0,0,IF((SUMPRODUCT(R1211:R1232,R1234:R1255)/SUM(R1211:R1232))<0,1,(SUMPRODUCT(R1211:R1232,R1234:R1255)/SUM(R1211:R1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1234:S1255,0)),IF(SUM(S1211:S1232)=0,0,IF((SUMPRODUCT(S1211:S1232,S1234:S1255)/SUM(S1211:S1232))<0,1,(SUMPRODUCT(S1211:S1232,S1234:S1255)/SUM(S1211:S1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1234:T1255,0)),IF(SUM(T1211:T1232)=0,0,IF((SUMPRODUCT(T1211:T1232,T1234:T1255)/SUM(T1211:T1232))<0,1,(SUMPRODUCT(T1211:T1232,T1234:T1255)/SUM(T1211:T1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1234:U1255,0)),IF(SUM(U1211:U1232)=0,0,IF((SUMPRODUCT(U1211:U1232,U1234:U1255)/SUM(U1211:U1232))<0,1,(SUMPRODUCT(U1211:U1232,U1234:U1255)/SUM(U1211:U1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1234:V1255,0)),IF(SUM(V1211:V1232)=0,0,IF((SUMPRODUCT(V1211:V1232,V1234:V1255)/SUM(V1211:V1232))<0,1,(SUMPRODUCT(V1211:V1232,V1234:V1255)/SUM(V1211:V1232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1234:W1255,0)),IF(SUM(W1211:W1232)=0,0,IF((SUMPRODUCT(W1211:W1232,W1234:W1255)/SUM(W1211:W1232))<0,1,(SUMPRODUCT(W1211:W1232,W1234:W1255)/SUM(W1211:W1232)))),\"n/a\")","v":0}]
[]
["Asset Class 26",{"$f":"VLOOKUP($A1258,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1258,1,12,\"\"))","v":26},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1259,0)","v":0},{"$f":"'RAB remaining lives'!D1264","v":0},{"$f":"'RAB remaining lives'!E1264","v":0},{"$f":"'RAB remaining lives'!F1264","v":0},{"$f":"'RAB remaining lives'!G1264","v":0},{"$f":"'RAB remaining lives'!H1264","v":0},{"$f":"'RAB remaining lives'!I1264","v":0},{"$f":"'RAB remaining lives'!J1264","v":0},{"$f":"'RAB remaining lives'!K1264","v":0},{"$f":"'RAB remaining lives'!L1264","v":0},{"$f":"'RAB remaining lives'!M1264","v":0},{"$f":"'RAB remaining lives'!N1264","v":0},{"$f":"'RAB remaining lives'!O1264","v":0},{"$f":"'RAB remaining lives'!P1264","v":0},{"$f":"'RAB remaining lives'!Q1264","v":0},{"$f":"'RAB remaining lives'!R1264","v":0},{"$f":"'RAB remaining lives'!S1264","v":0},{"$f":"'RAB remaining lives'!T1264","v":0},{"$f":"'RAB remaining lives'!U1264","v":0},{"$f":"'RAB remaining lives'!V1264","v":0},{"$f":"'RAB remaining lives'!W1264","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1259,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1259","v":0},{"$f":"IFERROR(MAX(0,C1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1261-(OFFSET($C1261,0,$A1261)/(OFFSET($C1260,0,$A1261)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1262)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1259","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,D1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,D1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,E1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,E1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,F1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,F1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,G1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,G1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,H1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,H1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,I1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,I1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,J1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,J1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,K1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,K1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,L1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,L1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,M1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,M1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,N1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,N1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,O1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,O1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,P1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,P1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,Q1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,Q1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,R1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,R1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,S1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,S1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,T1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,T1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,U1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,U1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1262,0,$A1262))<0,\nMIN(0,V1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262)))),\nMAX(0,V1262-(OFFSET($C1262,0,$A1262)/(OFFSET($C1260,-$A1261,$A1262))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1259","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1259","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1259","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1259","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1259","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1259","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1259","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1259","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1259","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1259","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1259","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1259","v":0},{"$f":"IFERROR(IF((OFFSET($C1280,0,$A1280))<0,\nMIN(0,V1280-(OFFSET($C1280,0,$A1280)/(OFFSET($C1278,-$A1279,$A1280)))),\nMAX(0,V1280-(OFFSET($C1280,0,$A1280)/(OFFSET($C1278,-$A1279,$A1280))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1259","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1260","v":0},{"$f":"IF(C1284=\"n/a\",\"n/a\",MAX(0,C1284-1))","v":0},{"$f":"IF(D1284=\"n/a\",\"n/a\",MAX(0,D1284-1))","v":0},{"$f":"IF(E1284=\"n/a\",\"n/a\",MAX(0,E1284-1))","v":0},{"$f":"IF(F1284=\"n/a\",\"n/a\",MAX(0,F1284-1))","v":0},{"$f":"IF(G1284=\"n/a\",\"n/a\",MAX(0,G1284-1))","v":0},{"$f":"IF(H1284=\"n/a\",\"n/a\",MAX(0,H1284-1))","v":0},{"$f":"IF(I1284=\"n/a\",\"n/a\",MAX(0,I1284-1))","v":0},{"$f":"IF(J1284=\"n/a\",\"n/a\",MAX(0,J1284-1))","v":0},{"$f":"IF(K1284=\"n/a\",\"n/a\",MAX(0,K1284-1))","v":0},{"$f":"IF(L1284=\"n/a\",\"n/a\",MAX(0,L1284-1))","v":0},{"$f":"IF(M1284=\"n/a\",\"n/a\",MAX(0,M1284-1))","v":0},{"$f":"IF(N1284=\"n/a\",\"n/a\",MAX(0,N1284-1))","v":0},{"$f":"IF(O1284=\"n/a\",\"n/a\",MAX(0,O1284-1))","v":0},{"$f":"IF(P1284=\"n/a\",\"n/a\",MAX(0,P1284-1))","v":0},{"$f":"IF(Q1284=\"n/a\",\"n/a\",MAX(0,Q1284-1))","v":0},{"$f":"IF(R1284=\"n/a\",\"n/a\",MAX(0,R1284-1))","v":0},{"$f":"IF(S1284=\"n/a\",\"n/a\",MAX(0,S1284-1))","v":0},{"$f":"IF(T1284=\"n/a\",\"n/a\",MAX(0,T1284-1))","v":0},{"$f":"IF(U1284=\"n/a\",\"n/a\",MAX(0,U1284-1))","v":0},{"$f":"IF(V1284=\"n/a\",\"n/a\",MAX(0,V1284-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1262)","v":"RL Capex 2012-13"},null,{"$f":"D1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1260","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1260","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1260","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1260","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1260","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1260","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1260","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1260","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1260","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1260","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1260","v":0},{"$f":"IF(V1303=\"n/a\",\"n/a\",MAX(0,V1303-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1260","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1284:C1305,0)),IF(SUM(C1261:C1282)=0,0,IF((SUMPRODUCT(C1261:C1282,C1284:C1305)/SUM(C1261:C1282))<0,1,(SUMPRODUCT(C1261:C1282,C1284:C1305)/SUM(C1261:C1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1284:D1305,0)),IF(SUM(D1261:D1282)=0,0,IF((SUMPRODUCT(D1261:D1282,D1284:D1305)/SUM(D1261:D1282))<0,1,(SUMPRODUCT(D1261:D1282,D1284:D1305)/SUM(D1261:D1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1284:E1305,0)),IF(SUM(E1261:E1282)=0,0,IF((SUMPRODUCT(E1261:E1282,E1284:E1305)/SUM(E1261:E1282))<0,1,(SUMPRODUCT(E1261:E1282,E1284:E1305)/SUM(E1261:E1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1284:F1305,0)),IF(SUM(F1261:F1282)=0,0,IF((SUMPRODUCT(F1261:F1282,F1284:F1305)/SUM(F1261:F1282))<0,1,(SUMPRODUCT(F1261:F1282,F1284:F1305)/SUM(F1261:F1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1284:G1305,0)),IF(SUM(G1261:G1282)=0,0,IF((SUMPRODUCT(G1261:G1282,G1284:G1305)/SUM(G1261:G1282))<0,1,(SUMPRODUCT(G1261:G1282,G1284:G1305)/SUM(G1261:G1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1284:H1305,0)),IF(SUM(H1261:H1282)=0,0,IF((SUMPRODUCT(H1261:H1282,H1284:H1305)/SUM(H1261:H1282))<0,1,(SUMPRODUCT(H1261:H1282,H1284:H1305)/SUM(H1261:H1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1284:I1305,0)),IF(SUM(I1261:I1282)=0,0,IF((SUMPRODUCT(I1261:I1282,I1284:I1305)/SUM(I1261:I1282))<0,1,(SUMPRODUCT(I1261:I1282,I1284:I1305)/SUM(I1261:I1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1284:J1305,0)),IF(SUM(J1261:J1282)=0,0,IF((SUMPRODUCT(J1261:J1282,J1284:J1305)/SUM(J1261:J1282))<0,1,(SUMPRODUCT(J1261:J1282,J1284:J1305)/SUM(J1261:J1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1284:K1305,0)),IF(SUM(K1261:K1282)=0,0,IF((SUMPRODUCT(K1261:K1282,K1284:K1305)/SUM(K1261:K1282))<0,1,(SUMPRODUCT(K1261:K1282,K1284:K1305)/SUM(K1261:K1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1284:L1305,0)),IF(SUM(L1261:L1282)=0,0,IF((SUMPRODUCT(L1261:L1282,L1284:L1305)/SUM(L1261:L1282))<0,1,(SUMPRODUCT(L1261:L1282,L1284:L1305)/SUM(L1261:L1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1284:M1305,0)),IF(SUM(M1261:M1282)=0,0,IF((SUMPRODUCT(M1261:M1282,M1284:M1305)/SUM(M1261:M1282))<0,1,(SUMPRODUCT(M1261:M1282,M1284:M1305)/SUM(M1261:M1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1284:N1305,0)),IF(SUM(N1261:N1282)=0,0,IF((SUMPRODUCT(N1261:N1282,N1284:N1305)/SUM(N1261:N1282))<0,1,(SUMPRODUCT(N1261:N1282,N1284:N1305)/SUM(N1261:N1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1284:O1305,0)),IF(SUM(O1261:O1282)=0,0,IF((SUMPRODUCT(O1261:O1282,O1284:O1305)/SUM(O1261:O1282))<0,1,(SUMPRODUCT(O1261:O1282,O1284:O1305)/SUM(O1261:O1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1284:P1305,0)),IF(SUM(P1261:P1282)=0,0,IF((SUMPRODUCT(P1261:P1282,P1284:P1305)/SUM(P1261:P1282))<0,1,(SUMPRODUCT(P1261:P1282,P1284:P1305)/SUM(P1261:P1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1284:Q1305,0)),IF(SUM(Q1261:Q1282)=0,0,IF((SUMPRODUCT(Q1261:Q1282,Q1284:Q1305)/SUM(Q1261:Q1282))<0,1,(SUMPRODUCT(Q1261:Q1282,Q1284:Q1305)/SUM(Q1261:Q1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1284:R1305,0)),IF(SUM(R1261:R1282)=0,0,IF((SUMPRODUCT(R1261:R1282,R1284:R1305)/SUM(R1261:R1282))<0,1,(SUMPRODUCT(R1261:R1282,R1284:R1305)/SUM(R1261:R1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1284:S1305,0)),IF(SUM(S1261:S1282)=0,0,IF((SUMPRODUCT(S1261:S1282,S1284:S1305)/SUM(S1261:S1282))<0,1,(SUMPRODUCT(S1261:S1282,S1284:S1305)/SUM(S1261:S1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1284:T1305,0)),IF(SUM(T1261:T1282)=0,0,IF((SUMPRODUCT(T1261:T1282,T1284:T1305)/SUM(T1261:T1282))<0,1,(SUMPRODUCT(T1261:T1282,T1284:T1305)/SUM(T1261:T1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1284:U1305,0)),IF(SUM(U1261:U1282)=0,0,IF((SUMPRODUCT(U1261:U1282,U1284:U1305)/SUM(U1261:U1282))<0,1,(SUMPRODUCT(U1261:U1282,U1284:U1305)/SUM(U1261:U1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1284:V1305,0)),IF(SUM(V1261:V1282)=0,0,IF((SUMPRODUCT(V1261:V1282,V1284:V1305)/SUM(V1261:V1282))<0,1,(SUMPRODUCT(V1261:V1282,V1284:V1305)/SUM(V1261:V1282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1284:W1305,0)),IF(SUM(W1261:W1282)=0,0,IF((SUMPRODUCT(W1261:W1282,W1284:W1305)/SUM(W1261:W1282))<0,1,(SUMPRODUCT(W1261:W1282,W1284:W1305)/SUM(W1261:W1282)))),\"n/a\")","v":0}]
[]
["Asset Class 27",{"$f":"VLOOKUP($A1308,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1308,1,12,\"\"))","v":27},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1309,0)","v":0},{"$f":"'RAB remaining lives'!D1314","v":0},{"$f":"'RAB remaining lives'!E1314","v":0},{"$f":"'RAB remaining lives'!F1314","v":0},{"$f":"'RAB remaining lives'!G1314","v":0},{"$f":"'RAB remaining lives'!H1314","v":0},{"$f":"'RAB remaining lives'!I1314","v":0},{"$f":"'RAB remaining lives'!J1314","v":0},{"$f":"'RAB remaining lives'!K1314","v":0},{"$f":"'RAB remaining lives'!L1314","v":0},{"$f":"'RAB remaining lives'!M1314","v":0},{"$f":"'RAB remaining lives'!N1314","v":0},{"$f":"'RAB remaining lives'!O1314","v":0},{"$f":"'RAB remaining lives'!P1314","v":0},{"$f":"'RAB remaining lives'!Q1314","v":0},{"$f":"'RAB remaining lives'!R1314","v":0},{"$f":"'RAB remaining lives'!S1314","v":0},{"$f":"'RAB remaining lives'!T1314","v":0},{"$f":"'RAB remaining lives'!U1314","v":0},{"$f":"'RAB remaining lives'!V1314","v":0},{"$f":"'RAB remaining lives'!W1314","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1309,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1309","v":0},{"$f":"IFERROR(MAX(0,C1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1311-(OFFSET($C1311,0,$A1311)/(OFFSET($C1310,0,$A1311)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1312)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1309","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,D1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,D1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,E1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,E1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,F1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,F1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,G1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,G1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,H1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,H1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,I1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,I1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,J1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,J1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,K1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,K1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,L1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,L1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,M1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,M1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,N1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,N1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,O1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,O1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,P1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,P1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,Q1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,Q1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,R1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,R1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,S1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,S1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,T1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,T1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,U1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,U1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1312,0,$A1312))<0,\nMIN(0,V1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312)))),\nMAX(0,V1312-(OFFSET($C1312,0,$A1312)/(OFFSET($C1310,-$A1311,$A1312))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1309","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1309","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1309","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1309","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1309","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1309","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1309","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1309","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1309","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1309","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1309","v":0},{"$f":"IFERROR(IF((OFFSET($C1330,0,$A1330))<0,\nMIN(0,V1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1328,-$A1329,$A1330)))),\nMAX(0,V1330-(OFFSET($C1330,0,$A1330)/(OFFSET($C1328,-$A1329,$A1330))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1309","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1310","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,H1334-1))","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$6,0,A1312)","v":"RL Capex 2012-13"},null,{"$f":"D1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1310","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1310","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1310","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1310","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1310","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1310","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1310","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1310","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1310","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1310","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1310","v":0},{"$f":"IF(V1353=\"n/a\",\"n/a\",MAX(0,V1353-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1310","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1334:C1355,0)),IF(SUM(C1311:C1332)=0,0,IF((SUMPRODUCT(C1311:C1332,C1334:C1355)/SUM(C1311:C1332))<0,1,(SUMPRODUCT(C1311:C1332,C1334:C1355)/SUM(C1311:C1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1334:D1355,0)),IF(SUM(D1311:D1332)=0,0,IF((SUMPRODUCT(D1311:D1332,D1334:D1355)/SUM(D1311:D1332))<0,1,(SUMPRODUCT(D1311:D1332,D1334:D1355)/SUM(D1311:D1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1334:E1355,0)),IF(SUM(E1311:E1332)=0,0,IF((SUMPRODUCT(E1311:E1332,E1334:E1355)/SUM(E1311:E1332))<0,1,(SUMPRODUCT(E1311:E1332,E1334:E1355)/SUM(E1311:E1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1334:F1355,0)),IF(SUM(F1311:F1332)=0,0,IF((SUMPRODUCT(F1311:F1332,F1334:F1355)/SUM(F1311:F1332))<0,1,(SUMPRODUCT(F1311:F1332,F1334:F1355)/SUM(F1311:F1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1334:G1355,0)),IF(SUM(G1311:G1332)=0,0,IF((SUMPRODUCT(G1311:G1332,G1334:G1355)/SUM(G1311:G1332))<0,1,(SUMPRODUCT(G1311:G1332,G1334:G1355)/SUM(G1311:G1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1334:H1355,0)),IF(SUM(H1311:H1332)=0,0,IF((SUMPRODUCT(H1311:H1332,H1334:H1355)/SUM(H1311:H1332))<0,1,(SUMPRODUCT(H1311:H1332,H1334:H1355)/SUM(H1311:H1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1334:I1355,0)),IF(SUM(I1311:I1332)=0,0,IF((SUMPRODUCT(I1311:I1332,I1334:I1355)/SUM(I1311:I1332))<0,1,(SUMPRODUCT(I1311:I1332,I1334:I1355)/SUM(I1311:I1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1334:J1355,0)),IF(SUM(J1311:J1332)=0,0,IF((SUMPRODUCT(J1311:J1332,J1334:J1355)/SUM(J1311:J1332))<0,1,(SUMPRODUCT(J1311:J1332,J1334:J1355)/SUM(J1311:J1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1334:K1355,0)),IF(SUM(K1311:K1332)=0,0,IF((SUMPRODUCT(K1311:K1332,K1334:K1355)/SUM(K1311:K1332))<0,1,(SUMPRODUCT(K1311:K1332,K1334:K1355)/SUM(K1311:K1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1334:L1355,0)),IF(SUM(L1311:L1332)=0,0,IF((SUMPRODUCT(L1311:L1332,L1334:L1355)/SUM(L1311:L1332))<0,1,(SUMPRODUCT(L1311:L1332,L1334:L1355)/SUM(L1311:L1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1334:M1355,0)),IF(SUM(M1311:M1332)=0,0,IF((SUMPRODUCT(M1311:M1332,M1334:M1355)/SUM(M1311:M1332))<0,1,(SUMPRODUCT(M1311:M1332,M1334:M1355)/SUM(M1311:M1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1334:N1355,0)),IF(SUM(N1311:N1332)=0,0,IF((SUMPRODUCT(N1311:N1332,N1334:N1355)/SUM(N1311:N1332))<0,1,(SUMPRODUCT(N1311:N1332,N1334:N1355)/SUM(N1311:N1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1334:O1355,0)),IF(SUM(O1311:O1332)=0,0,IF((SUMPRODUCT(O1311:O1332,O1334:O1355)/SUM(O1311:O1332))<0,1,(SUMPRODUCT(O1311:O1332,O1334:O1355)/SUM(O1311:O1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1334:P1355,0)),IF(SUM(P1311:P1332)=0,0,IF((SUMPRODUCT(P1311:P1332,P1334:P1355)/SUM(P1311:P1332))<0,1,(SUMPRODUCT(P1311:P1332,P1334:P1355)/SUM(P1311:P1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1334:Q1355,0)),IF(SUM(Q1311:Q1332)=0,0,IF((SUMPRODUCT(Q1311:Q1332,Q1334:Q1355)/SUM(Q1311:Q1332))<0,1,(SUMPRODUCT(Q1311:Q1332,Q1334:Q1355)/SUM(Q1311:Q1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1334:R1355,0)),IF(SUM(R1311:R1332)=0,0,IF((SUMPRODUCT(R1311:R1332,R1334:R1355)/SUM(R1311:R1332))<0,1,(SUMPRODUCT(R1311:R1332,R1334:R1355)/SUM(R1311:R1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1334:S1355,0)),IF(SUM(S1311:S1332)=0,0,IF((SUMPRODUCT(S1311:S1332,S1334:S1355)/SUM(S1311:S1332))<0,1,(SUMPRODUCT(S1311:S1332,S1334:S1355)/SUM(S1311:S1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1334:T1355,0)),IF(SUM(T1311:T1332)=0,0,IF((SUMPRODUCT(T1311:T1332,T1334:T1355)/SUM(T1311:T1332))<0,1,(SUMPRODUCT(T1311:T1332,T1334:T1355)/SUM(T1311:T1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1334:U1355,0)),IF(SUM(U1311:U1332)=0,0,IF((SUMPRODUCT(U1311:U1332,U1334:U1355)/SUM(U1311:U1332))<0,1,(SUMPRODUCT(U1311:U1332,U1334:U1355)/SUM(U1311:U1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1334:V1355,0)),IF(SUM(V1311:V1332)=0,0,IF((SUMPRODUCT(V1311:V1332,V1334:V1355)/SUM(V1311:V1332))<0,1,(SUMPRODUCT(V1311:V1332,V1334:V1355)/SUM(V1311:V1332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1334:W1355,0)),IF(SUM(W1311:W1332)=0,0,IF((SUMPRODUCT(W1311:W1332,W1334:W1355)/SUM(W1311:W1332))<0,1,(SUMPRODUCT(W1311:W1332,W1334:W1355)/SUM(W1311:W1332)))),\"n/a\")","v":0}]
[]
["Asset Class 28",{"$f":"VLOOKUP($A1358,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1358,1,12,\"\"))","v":28},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1359,0)","v":0},{"$f":"'RAB remaining lives'!D1364","v":0},{"$f":"'RAB remaining lives'!E1364","v":0},{"$f":"'RAB remaining lives'!F1364","v":0},{"$f":"'RAB remaining lives'!G1364","v":0},{"$f":"'RAB remaining lives'!H1364","v":0},{"$f":"'RAB remaining lives'!I1364","v":0},{"$f":"'RAB remaining lives'!J1364","v":0},{"$f":"'RAB remaining lives'!K1364","v":0},{"$f":"'RAB remaining lives'!L1364","v":0},{"$f":"'RAB remaining lives'!M1364","v":0},{"$f":"'RAB remaining lives'!N1364","v":0},{"$f":"'RAB remaining lives'!O1364","v":0},{"$f":"'RAB remaining lives'!P1364","v":0},{"$f":"'RAB remaining lives'!Q1364","v":0},{"$f":"'RAB remaining lives'!R1364","v":0},{"$f":"'RAB remaining lives'!S1364","v":0},{"$f":"'RAB remaining lives'!T1364","v":0},{"$f":"'RAB remaining lives'!U1364","v":0},{"$f":"'RAB remaining lives'!V1364","v":0},{"$f":"'RAB remaining lives'!W1364","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1359,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1359","v":0},{"$f":"IFERROR(MAX(0,C1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1361-(OFFSET($C1361,0,$A1361)/(OFFSET($C1360,0,$A1361)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1362)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1359","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,D1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,D1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,E1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,E1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,F1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,F1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,G1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,G1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,H1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,H1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,I1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,I1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,J1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,J1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,K1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,K1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,L1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,L1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,M1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,M1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,N1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,N1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,O1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,O1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,P1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,P1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,Q1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,Q1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,R1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,R1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,S1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,S1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,T1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,T1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,U1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,U1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1362,0,$A1362))<0,\nMIN(0,V1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362)))),\nMAX(0,V1362-(OFFSET($C1362,0,$A1362)/(OFFSET($C1360,-$A1361,$A1362))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1359","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1359","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1359","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1359","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1359","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1359","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1359","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1359","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1359","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1359","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1359","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1359","v":0},{"$f":"IFERROR(IF((OFFSET($C1380,0,$A1380))<0,\nMIN(0,V1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1378,-$A1379,$A1380)))),\nMAX(0,V1380-(OFFSET($C1380,0,$A1380)/(OFFSET($C1378,-$A1379,$A1380))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1359","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1360","v":0},{"$f":"IF(C1384=\"n/a\",\"n/a\",MAX(0,C1384-1))","v":0},{"$f":"IF(D1384=\"n/a\",\"n/a\",MAX(0,D1384-1))","v":0},{"$f":"IF(E1384=\"n/a\",\"n/a\",MAX(0,E1384-1))","v":0},{"$f":"IF(F1384=\"n/a\",\"n/a\",MAX(0,F1384-1))","v":0},{"$f":"IF(G1384=\"n/a\",\"n/a\",MAX(0,G1384-1))","v":0},{"$f":"IF(H1384=\"n/a\",\"n/a\",MAX(0,H1384-1))","v":0},{"$f":"IF(I1384=\"n/a\",\"n/a\",MAX(0,I1384-1))","v":0},{"$f":"IF(J1384=\"n/a\",\"n/a\",MAX(0,J1384-1))","v":0},{"$f":"IF(K1384=\"n/a\",\"n/a\",MAX(0,K1384-1))","v":0},{"$f":"IF(L1384=\"n/a\",\"n/a\",MAX(0,L1384-1))","v":0},{"$f":"IF(M1384=\"n/a\",\"n/a\",MAX(0,M1384-1))","v":0},{"$f":"IF(N1384=\"n/a\",\"n/a\",MAX(0,N1384-1))","v":0},{"$f":"IF(O1384=\"n/a\",\"n/a\",MAX(0,O1384-1))","v":0},{"$f":"IF(P1384=\"n/a\",\"n/a\",MAX(0,P1384-1))","v":0},{"$f":"IF(Q1384=\"n/a\",\"n/a\",MAX(0,Q1384-1))","v":0},{"$f":"IF(R1384=\"n/a\",\"n/a\",MAX(0,R1384-1))","v":0},{"$f":"IF(S1384=\"n/a\",\"n/a\",MAX(0,S1384-1))","v":0},{"$f":"IF(T1384=\"n/a\",\"n/a\",MAX(0,T1384-1))","v":0},{"$f":"IF(U1384=\"n/a\",\"n/a\",MAX(0,U1384-1))","v":0},{"$f":"IF(V1384=\"n/a\",\"n/a\",MAX(0,V1384-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1362)","v":"RL Capex 2012-13"},null,{"$f":"D1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1360","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1360","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1360","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1360","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1360","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1360","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1360","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1360","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1360","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1360","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1360","v":0},{"$f":"IF(V1403=\"n/a\",\"n/a\",MAX(0,V1403-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1360","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1384:C1405,0)),IF(SUM(C1361:C1382)=0,0,IF((SUMPRODUCT(C1361:C1382,C1384:C1405)/SUM(C1361:C1382))<0,1,(SUMPRODUCT(C1361:C1382,C1384:C1405)/SUM(C1361:C1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1384:D1405,0)),IF(SUM(D1361:D1382)=0,0,IF((SUMPRODUCT(D1361:D1382,D1384:D1405)/SUM(D1361:D1382))<0,1,(SUMPRODUCT(D1361:D1382,D1384:D1405)/SUM(D1361:D1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1384:E1405,0)),IF(SUM(E1361:E1382)=0,0,IF((SUMPRODUCT(E1361:E1382,E1384:E1405)/SUM(E1361:E1382))<0,1,(SUMPRODUCT(E1361:E1382,E1384:E1405)/SUM(E1361:E1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1384:F1405,0)),IF(SUM(F1361:F1382)=0,0,IF((SUMPRODUCT(F1361:F1382,F1384:F1405)/SUM(F1361:F1382))<0,1,(SUMPRODUCT(F1361:F1382,F1384:F1405)/SUM(F1361:F1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1384:G1405,0)),IF(SUM(G1361:G1382)=0,0,IF((SUMPRODUCT(G1361:G1382,G1384:G1405)/SUM(G1361:G1382))<0,1,(SUMPRODUCT(G1361:G1382,G1384:G1405)/SUM(G1361:G1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1384:H1405,0)),IF(SUM(H1361:H1382)=0,0,IF((SUMPRODUCT(H1361:H1382,H1384:H1405)/SUM(H1361:H1382))<0,1,(SUMPRODUCT(H1361:H1382,H1384:H1405)/SUM(H1361:H1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1384:I1405,0)),IF(SUM(I1361:I1382)=0,0,IF((SUMPRODUCT(I1361:I1382,I1384:I1405)/SUM(I1361:I1382))<0,1,(SUMPRODUCT(I1361:I1382,I1384:I1405)/SUM(I1361:I1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1384:J1405,0)),IF(SUM(J1361:J1382)=0,0,IF((SUMPRODUCT(J1361:J1382,J1384:J1405)/SUM(J1361:J1382))<0,1,(SUMPRODUCT(J1361:J1382,J1384:J1405)/SUM(J1361:J1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1384:K1405,0)),IF(SUM(K1361:K1382)=0,0,IF((SUMPRODUCT(K1361:K1382,K1384:K1405)/SUM(K1361:K1382))<0,1,(SUMPRODUCT(K1361:K1382,K1384:K1405)/SUM(K1361:K1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1384:L1405,0)),IF(SUM(L1361:L1382)=0,0,IF((SUMPRODUCT(L1361:L1382,L1384:L1405)/SUM(L1361:L1382))<0,1,(SUMPRODUCT(L1361:L1382,L1384:L1405)/SUM(L1361:L1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1384:M1405,0)),IF(SUM(M1361:M1382)=0,0,IF((SUMPRODUCT(M1361:M1382,M1384:M1405)/SUM(M1361:M1382))<0,1,(SUMPRODUCT(M1361:M1382,M1384:M1405)/SUM(M1361:M1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1384:N1405,0)),IF(SUM(N1361:N1382)=0,0,IF((SUMPRODUCT(N1361:N1382,N1384:N1405)/SUM(N1361:N1382))<0,1,(SUMPRODUCT(N1361:N1382,N1384:N1405)/SUM(N1361:N1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1384:O1405,0)),IF(SUM(O1361:O1382)=0,0,IF((SUMPRODUCT(O1361:O1382,O1384:O1405)/SUM(O1361:O1382))<0,1,(SUMPRODUCT(O1361:O1382,O1384:O1405)/SUM(O1361:O1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1384:P1405,0)),IF(SUM(P1361:P1382)=0,0,IF((SUMPRODUCT(P1361:P1382,P1384:P1405)/SUM(P1361:P1382))<0,1,(SUMPRODUCT(P1361:P1382,P1384:P1405)/SUM(P1361:P1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1384:Q1405,0)),IF(SUM(Q1361:Q1382)=0,0,IF((SUMPRODUCT(Q1361:Q1382,Q1384:Q1405)/SUM(Q1361:Q1382))<0,1,(SUMPRODUCT(Q1361:Q1382,Q1384:Q1405)/SUM(Q1361:Q1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1384:R1405,0)),IF(SUM(R1361:R1382)=0,0,IF((SUMPRODUCT(R1361:R1382,R1384:R1405)/SUM(R1361:R1382))<0,1,(SUMPRODUCT(R1361:R1382,R1384:R1405)/SUM(R1361:R1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1384:S1405,0)),IF(SUM(S1361:S1382)=0,0,IF((SUMPRODUCT(S1361:S1382,S1384:S1405)/SUM(S1361:S1382))<0,1,(SUMPRODUCT(S1361:S1382,S1384:S1405)/SUM(S1361:S1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1384:T1405,0)),IF(SUM(T1361:T1382)=0,0,IF((SUMPRODUCT(T1361:T1382,T1384:T1405)/SUM(T1361:T1382))<0,1,(SUMPRODUCT(T1361:T1382,T1384:T1405)/SUM(T1361:T1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1384:U1405,0)),IF(SUM(U1361:U1382)=0,0,IF((SUMPRODUCT(U1361:U1382,U1384:U1405)/SUM(U1361:U1382))<0,1,(SUMPRODUCT(U1361:U1382,U1384:U1405)/SUM(U1361:U1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1384:V1405,0)),IF(SUM(V1361:V1382)=0,0,IF((SUMPRODUCT(V1361:V1382,V1384:V1405)/SUM(V1361:V1382))<0,1,(SUMPRODUCT(V1361:V1382,V1384:V1405)/SUM(V1361:V1382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1384:W1405,0)),IF(SUM(W1361:W1382)=0,0,IF((SUMPRODUCT(W1361:W1382,W1384:W1405)/SUM(W1361:W1382))<0,1,(SUMPRODUCT(W1361:W1382,W1384:W1405)/SUM(W1361:W1382)))),\"n/a\")","v":0}]
[]
["Asset Class 29",{"$f":"VLOOKUP($A1408,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1408,1,12,\"\"))","v":29},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1409,0)","v":0},{"$f":"'RAB remaining lives'!D1414","v":0},{"$f":"'RAB remaining lives'!E1414","v":0},{"$f":"'RAB remaining lives'!F1414","v":0},{"$f":"'RAB remaining lives'!G1414","v":0},{"$f":"'RAB remaining lives'!H1414","v":0},{"$f":"'RAB remaining lives'!I1414","v":0},{"$f":"'RAB remaining lives'!J1414","v":0},{"$f":"'RAB remaining lives'!K1414","v":0},{"$f":"'RAB remaining lives'!L1414","v":0},{"$f":"'RAB remaining lives'!M1414","v":0},{"$f":"'RAB remaining lives'!N1414","v":0},{"$f":"'RAB remaining lives'!O1414","v":0},{"$f":"'RAB remaining lives'!P1414","v":0},{"$f":"'RAB remaining lives'!Q1414","v":0},{"$f":"'RAB remaining lives'!R1414","v":0},{"$f":"'RAB remaining lives'!S1414","v":0},{"$f":"'RAB remaining lives'!T1414","v":0},{"$f":"'RAB remaining lives'!U1414","v":0},{"$f":"'RAB remaining lives'!V1414","v":0},{"$f":"'RAB remaining lives'!W1414","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1409,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1409","v":0},{"$f":"IFERROR(MAX(0,C1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1411-(OFFSET($C1411,0,$A1411)/(OFFSET($C1410,0,$A1411)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1412)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1409","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,D1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,D1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,E1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,E1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,F1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,F1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,G1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,G1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,H1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,H1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,I1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,I1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,J1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,J1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,K1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,K1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,L1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,L1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,M1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,M1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,N1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,N1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,O1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,O1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,P1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,P1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,Q1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,Q1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,R1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,R1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,S1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,S1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,T1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,T1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,U1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,U1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1412,0,$A1412))<0,\nMIN(0,V1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412)))),\nMAX(0,V1412-(OFFSET($C1412,0,$A1412)/(OFFSET($C1410,-$A1411,$A1412))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1409","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1409","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1409","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1409","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1409","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1409","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1409","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1409","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1409","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1409","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1409","v":0},{"$f":"IFERROR(IF((OFFSET($C1430,0,$A1430))<0,\nMIN(0,V1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1428,-$A1429,$A1430)))),\nMAX(0,V1430-(OFFSET($C1430,0,$A1430)/(OFFSET($C1428,-$A1429,$A1430))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1409","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1410","v":0},{"$f":"IF(C1434=\"n/a\",\"n/a\",MAX(0,C1434-1))","v":0},{"$f":"IF(D1434=\"n/a\",\"n/a\",MAX(0,D1434-1))","v":0},{"$f":"IF(E1434=\"n/a\",\"n/a\",MAX(0,E1434-1))","v":0},{"$f":"IF(F1434=\"n/a\",\"n/a\",MAX(0,F1434-1))","v":0},{"$f":"IF(G1434=\"n/a\",\"n/a\",MAX(0,G1434-1))","v":0},{"$f":"IF(H1434=\"n/a\",\"n/a\",MAX(0,H1434-1))","v":0},{"$f":"IF(I1434=\"n/a\",\"n/a\",MAX(0,I1434-1))","v":0},{"$f":"IF(J1434=\"n/a\",\"n/a\",MAX(0,J1434-1))","v":0},{"$f":"IF(K1434=\"n/a\",\"n/a\",MAX(0,K1434-1))","v":0},{"$f":"IF(L1434=\"n/a\",\"n/a\",MAX(0,L1434-1))","v":0},{"$f":"IF(M1434=\"n/a\",\"n/a\",MAX(0,M1434-1))","v":0},{"$f":"IF(N1434=\"n/a\",\"n/a\",MAX(0,N1434-1))","v":0},{"$f":"IF(O1434=\"n/a\",\"n/a\",MAX(0,O1434-1))","v":0},{"$f":"IF(P1434=\"n/a\",\"n/a\",MAX(0,P1434-1))","v":0},{"$f":"IF(Q1434=\"n/a\",\"n/a\",MAX(0,Q1434-1))","v":0},{"$f":"IF(R1434=\"n/a\",\"n/a\",MAX(0,R1434-1))","v":0},{"$f":"IF(S1434=\"n/a\",\"n/a\",MAX(0,S1434-1))","v":0},{"$f":"IF(T1434=\"n/a\",\"n/a\",MAX(0,T1434-1))","v":0},{"$f":"IF(U1434=\"n/a\",\"n/a\",MAX(0,U1434-1))","v":0},{"$f":"IF(V1434=\"n/a\",\"n/a\",MAX(0,V1434-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1412)","v":"RL Capex 2012-13"},null,{"$f":"D1410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1410","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1410","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1410","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1410","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1410","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1410","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1410","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1410","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1410","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1410","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1410","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1410","v":0},{"$f":"IF(V1453=\"n/a\",\"n/a\",MAX(0,V1453-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1410","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1434:C1455,0)),IF(SUM(C1411:C1432)=0,0,IF((SUMPRODUCT(C1411:C1432,C1434:C1455)/SUM(C1411:C1432))<0,1,(SUMPRODUCT(C1411:C1432,C1434:C1455)/SUM(C1411:C1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1434:D1455,0)),IF(SUM(D1411:D1432)=0,0,IF((SUMPRODUCT(D1411:D1432,D1434:D1455)/SUM(D1411:D1432))<0,1,(SUMPRODUCT(D1411:D1432,D1434:D1455)/SUM(D1411:D1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1434:E1455,0)),IF(SUM(E1411:E1432)=0,0,IF((SUMPRODUCT(E1411:E1432,E1434:E1455)/SUM(E1411:E1432))<0,1,(SUMPRODUCT(E1411:E1432,E1434:E1455)/SUM(E1411:E1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1434:F1455,0)),IF(SUM(F1411:F1432)=0,0,IF((SUMPRODUCT(F1411:F1432,F1434:F1455)/SUM(F1411:F1432))<0,1,(SUMPRODUCT(F1411:F1432,F1434:F1455)/SUM(F1411:F1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1434:G1455,0)),IF(SUM(G1411:G1432)=0,0,IF((SUMPRODUCT(G1411:G1432,G1434:G1455)/SUM(G1411:G1432))<0,1,(SUMPRODUCT(G1411:G1432,G1434:G1455)/SUM(G1411:G1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1434:H1455,0)),IF(SUM(H1411:H1432)=0,0,IF((SUMPRODUCT(H1411:H1432,H1434:H1455)/SUM(H1411:H1432))<0,1,(SUMPRODUCT(H1411:H1432,H1434:H1455)/SUM(H1411:H1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1434:I1455,0)),IF(SUM(I1411:I1432)=0,0,IF((SUMPRODUCT(I1411:I1432,I1434:I1455)/SUM(I1411:I1432))<0,1,(SUMPRODUCT(I1411:I1432,I1434:I1455)/SUM(I1411:I1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1434:J1455,0)),IF(SUM(J1411:J1432)=0,0,IF((SUMPRODUCT(J1411:J1432,J1434:J1455)/SUM(J1411:J1432))<0,1,(SUMPRODUCT(J1411:J1432,J1434:J1455)/SUM(J1411:J1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1434:K1455,0)),IF(SUM(K1411:K1432)=0,0,IF((SUMPRODUCT(K1411:K1432,K1434:K1455)/SUM(K1411:K1432))<0,1,(SUMPRODUCT(K1411:K1432,K1434:K1455)/SUM(K1411:K1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1434:L1455,0)),IF(SUM(L1411:L1432)=0,0,IF((SUMPRODUCT(L1411:L1432,L1434:L1455)/SUM(L1411:L1432))<0,1,(SUMPRODUCT(L1411:L1432,L1434:L1455)/SUM(L1411:L1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1434:M1455,0)),IF(SUM(M1411:M1432)=0,0,IF((SUMPRODUCT(M1411:M1432,M1434:M1455)/SUM(M1411:M1432))<0,1,(SUMPRODUCT(M1411:M1432,M1434:M1455)/SUM(M1411:M1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1434:N1455,0)),IF(SUM(N1411:N1432)=0,0,IF((SUMPRODUCT(N1411:N1432,N1434:N1455)/SUM(N1411:N1432))<0,1,(SUMPRODUCT(N1411:N1432,N1434:N1455)/SUM(N1411:N1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1434:O1455,0)),IF(SUM(O1411:O1432)=0,0,IF((SUMPRODUCT(O1411:O1432,O1434:O1455)/SUM(O1411:O1432))<0,1,(SUMPRODUCT(O1411:O1432,O1434:O1455)/SUM(O1411:O1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1434:P1455,0)),IF(SUM(P1411:P1432)=0,0,IF((SUMPRODUCT(P1411:P1432,P1434:P1455)/SUM(P1411:P1432))<0,1,(SUMPRODUCT(P1411:P1432,P1434:P1455)/SUM(P1411:P1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1434:Q1455,0)),IF(SUM(Q1411:Q1432)=0,0,IF((SUMPRODUCT(Q1411:Q1432,Q1434:Q1455)/SUM(Q1411:Q1432))<0,1,(SUMPRODUCT(Q1411:Q1432,Q1434:Q1455)/SUM(Q1411:Q1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1434:R1455,0)),IF(SUM(R1411:R1432)=0,0,IF((SUMPRODUCT(R1411:R1432,R1434:R1455)/SUM(R1411:R1432))<0,1,(SUMPRODUCT(R1411:R1432,R1434:R1455)/SUM(R1411:R1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1434:S1455,0)),IF(SUM(S1411:S1432)=0,0,IF((SUMPRODUCT(S1411:S1432,S1434:S1455)/SUM(S1411:S1432))<0,1,(SUMPRODUCT(S1411:S1432,S1434:S1455)/SUM(S1411:S1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1434:T1455,0)),IF(SUM(T1411:T1432)=0,0,IF((SUMPRODUCT(T1411:T1432,T1434:T1455)/SUM(T1411:T1432))<0,1,(SUMPRODUCT(T1411:T1432,T1434:T1455)/SUM(T1411:T1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1434:U1455,0)),IF(SUM(U1411:U1432)=0,0,IF((SUMPRODUCT(U1411:U1432,U1434:U1455)/SUM(U1411:U1432))<0,1,(SUMPRODUCT(U1411:U1432,U1434:U1455)/SUM(U1411:U1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1434:V1455,0)),IF(SUM(V1411:V1432)=0,0,IF((SUMPRODUCT(V1411:V1432,V1434:V1455)/SUM(V1411:V1432))<0,1,(SUMPRODUCT(V1411:V1432,V1434:V1455)/SUM(V1411:V1432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1434:W1455,0)),IF(SUM(W1411:W1432)=0,0,IF((SUMPRODUCT(W1411:W1432,W1434:W1455)/SUM(W1411:W1432))<0,1,(SUMPRODUCT(W1411:W1432,W1434:W1455)/SUM(W1411:W1432)))),\"n/a\")","v":0}]
[]
["Asset Class 30",{"$f":"VLOOKUP($A1458,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1458,1,12,\"\"))","v":30},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1459,0)","v":0},{"$f":"'RAB remaining lives'!D1464","v":0},{"$f":"'RAB remaining lives'!E1464","v":0},{"$f":"'RAB remaining lives'!F1464","v":0},{"$f":"'RAB remaining lives'!G1464","v":0},{"$f":"'RAB remaining lives'!H1464","v":0},{"$f":"'RAB remaining lives'!I1464","v":0},{"$f":"'RAB remaining lives'!J1464","v":0},{"$f":"'RAB remaining lives'!K1464","v":0},{"$f":"'RAB remaining lives'!L1464","v":0},{"$f":"'RAB remaining lives'!M1464","v":0},{"$f":"'RAB remaining lives'!N1464","v":0},{"$f":"'RAB remaining lives'!O1464","v":0},{"$f":"'RAB remaining lives'!P1464","v":0},{"$f":"'RAB remaining lives'!Q1464","v":0},{"$f":"'RAB remaining lives'!R1464","v":0},{"$f":"'RAB remaining lives'!S1464","v":0},{"$f":"'RAB remaining lives'!T1464","v":0},{"$f":"'RAB remaining lives'!U1464","v":0},{"$f":"'RAB remaining lives'!V1464","v":0},{"$f":"'RAB remaining lives'!W1464","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1459,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1459","v":0},{"$f":"IFERROR(MAX(0,C1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1461-(OFFSET($C1461,0,$A1461)/(OFFSET($C1460,0,$A1461)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1462)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1459","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,D1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,D1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,E1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,E1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,F1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,F1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,G1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,G1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,H1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,H1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,I1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,I1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,J1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,J1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,K1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,K1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,L1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,L1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,M1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,M1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,N1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,N1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,O1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,O1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,P1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,P1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,Q1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,Q1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,R1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,R1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,S1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,S1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,T1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,T1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,U1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,U1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1462,0,$A1462))<0,\nMIN(0,V1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462)))),\nMAX(0,V1462-(OFFSET($C1462,0,$A1462)/(OFFSET($C1460,-$A1461,$A1462))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1459","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1459","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1459","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1459","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1459","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1459","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1459","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1459","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1459","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1459","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1459","v":0},{"$f":"IFERROR(IF((OFFSET($C1480,0,$A1480))<0,\nMIN(0,V1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1478,-$A1479,$A1480)))),\nMAX(0,V1480-(OFFSET($C1480,0,$A1480)/(OFFSET($C1478,-$A1479,$A1480))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1459","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1460","v":0},{"$f":"IF(C1484=\"n/a\",\"n/a\",MAX(0,C1484-1))","v":0},{"$f":"IF(D1484=\"n/a\",\"n/a\",MAX(0,D1484-1))","v":0},{"$f":"IF(E1484=\"n/a\",\"n/a\",MAX(0,E1484-1))","v":0},{"$f":"IF(F1484=\"n/a\",\"n/a\",MAX(0,F1484-1))","v":0},{"$f":"IF(G1484=\"n/a\",\"n/a\",MAX(0,G1484-1))","v":0},{"$f":"IF(H1484=\"n/a\",\"n/a\",MAX(0,H1484-1))","v":0},{"$f":"IF(I1484=\"n/a\",\"n/a\",MAX(0,I1484-1))","v":0},{"$f":"IF(J1484=\"n/a\",\"n/a\",MAX(0,J1484-1))","v":0},{"$f":"IF(K1484=\"n/a\",\"n/a\",MAX(0,K1484-1))","v":0},{"$f":"IF(L1484=\"n/a\",\"n/a\",MAX(0,L1484-1))","v":0},{"$f":"IF(M1484=\"n/a\",\"n/a\",MAX(0,M1484-1))","v":0},{"$f":"IF(N1484=\"n/a\",\"n/a\",MAX(0,N1484-1))","v":0},{"$f":"IF(O1484=\"n/a\",\"n/a\",MAX(0,O1484-1))","v":0},{"$f":"IF(P1484=\"n/a\",\"n/a\",MAX(0,P1484-1))","v":0},{"$f":"IF(Q1484=\"n/a\",\"n/a\",MAX(0,Q1484-1))","v":0},{"$f":"IF(R1484=\"n/a\",\"n/a\",MAX(0,R1484-1))","v":0},{"$f":"IF(S1484=\"n/a\",\"n/a\",MAX(0,S1484-1))","v":0},{"$f":"IF(T1484=\"n/a\",\"n/a\",MAX(0,T1484-1))","v":0},{"$f":"IF(U1484=\"n/a\",\"n/a\",MAX(0,U1484-1))","v":0},{"$f":"IF(V1484=\"n/a\",\"n/a\",MAX(0,V1484-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1462)","v":"RL Capex 2012-13"},null,{"$f":"D1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1460","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1460","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1460","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1460","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1460","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1460","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1460","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1460","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1460","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1460","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1460","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1460","v":0},{"$f":"IF(V1503=\"n/a\",\"n/a\",MAX(0,V1503-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1460","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1484:C1505,0)),IF(SUM(C1461:C1482)=0,0,IF((SUMPRODUCT(C1461:C1482,C1484:C1505)/SUM(C1461:C1482))<0,1,(SUMPRODUCT(C1461:C1482,C1484:C1505)/SUM(C1461:C1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1484:D1505,0)),IF(SUM(D1461:D1482)=0,0,IF((SUMPRODUCT(D1461:D1482,D1484:D1505)/SUM(D1461:D1482))<0,1,(SUMPRODUCT(D1461:D1482,D1484:D1505)/SUM(D1461:D1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1484:E1505,0)),IF(SUM(E1461:E1482)=0,0,IF((SUMPRODUCT(E1461:E1482,E1484:E1505)/SUM(E1461:E1482))<0,1,(SUMPRODUCT(E1461:E1482,E1484:E1505)/SUM(E1461:E1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1484:F1505,0)),IF(SUM(F1461:F1482)=0,0,IF((SUMPRODUCT(F1461:F1482,F1484:F1505)/SUM(F1461:F1482))<0,1,(SUMPRODUCT(F1461:F1482,F1484:F1505)/SUM(F1461:F1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1484:G1505,0)),IF(SUM(G1461:G1482)=0,0,IF((SUMPRODUCT(G1461:G1482,G1484:G1505)/SUM(G1461:G1482))<0,1,(SUMPRODUCT(G1461:G1482,G1484:G1505)/SUM(G1461:G1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1484:H1505,0)),IF(SUM(H1461:H1482)=0,0,IF((SUMPRODUCT(H1461:H1482,H1484:H1505)/SUM(H1461:H1482))<0,1,(SUMPRODUCT(H1461:H1482,H1484:H1505)/SUM(H1461:H1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1484:I1505,0)),IF(SUM(I1461:I1482)=0,0,IF((SUMPRODUCT(I1461:I1482,I1484:I1505)/SUM(I1461:I1482))<0,1,(SUMPRODUCT(I1461:I1482,I1484:I1505)/SUM(I1461:I1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1484:J1505,0)),IF(SUM(J1461:J1482)=0,0,IF((SUMPRODUCT(J1461:J1482,J1484:J1505)/SUM(J1461:J1482))<0,1,(SUMPRODUCT(J1461:J1482,J1484:J1505)/SUM(J1461:J1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1484:K1505,0)),IF(SUM(K1461:K1482)=0,0,IF((SUMPRODUCT(K1461:K1482,K1484:K1505)/SUM(K1461:K1482))<0,1,(SUMPRODUCT(K1461:K1482,K1484:K1505)/SUM(K1461:K1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1484:L1505,0)),IF(SUM(L1461:L1482)=0,0,IF((SUMPRODUCT(L1461:L1482,L1484:L1505)/SUM(L1461:L1482))<0,1,(SUMPRODUCT(L1461:L1482,L1484:L1505)/SUM(L1461:L1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1484:M1505,0)),IF(SUM(M1461:M1482)=0,0,IF((SUMPRODUCT(M1461:M1482,M1484:M1505)/SUM(M1461:M1482))<0,1,(SUMPRODUCT(M1461:M1482,M1484:M1505)/SUM(M1461:M1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1484:N1505,0)),IF(SUM(N1461:N1482)=0,0,IF((SUMPRODUCT(N1461:N1482,N1484:N1505)/SUM(N1461:N1482))<0,1,(SUMPRODUCT(N1461:N1482,N1484:N1505)/SUM(N1461:N1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1484:O1505,0)),IF(SUM(O1461:O1482)=0,0,IF((SUMPRODUCT(O1461:O1482,O1484:O1505)/SUM(O1461:O1482))<0,1,(SUMPRODUCT(O1461:O1482,O1484:O1505)/SUM(O1461:O1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1484:P1505,0)),IF(SUM(P1461:P1482)=0,0,IF((SUMPRODUCT(P1461:P1482,P1484:P1505)/SUM(P1461:P1482))<0,1,(SUMPRODUCT(P1461:P1482,P1484:P1505)/SUM(P1461:P1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1484:Q1505,0)),IF(SUM(Q1461:Q1482)=0,0,IF((SUMPRODUCT(Q1461:Q1482,Q1484:Q1505)/SUM(Q1461:Q1482))<0,1,(SUMPRODUCT(Q1461:Q1482,Q1484:Q1505)/SUM(Q1461:Q1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1484:R1505,0)),IF(SUM(R1461:R1482)=0,0,IF((SUMPRODUCT(R1461:R1482,R1484:R1505)/SUM(R1461:R1482))<0,1,(SUMPRODUCT(R1461:R1482,R1484:R1505)/SUM(R1461:R1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1484:S1505,0)),IF(SUM(S1461:S1482)=0,0,IF((SUMPRODUCT(S1461:S1482,S1484:S1505)/SUM(S1461:S1482))<0,1,(SUMPRODUCT(S1461:S1482,S1484:S1505)/SUM(S1461:S1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1484:T1505,0)),IF(SUM(T1461:T1482)=0,0,IF((SUMPRODUCT(T1461:T1482,T1484:T1505)/SUM(T1461:T1482))<0,1,(SUMPRODUCT(T1461:T1482,T1484:T1505)/SUM(T1461:T1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1484:U1505,0)),IF(SUM(U1461:U1482)=0,0,IF((SUMPRODUCT(U1461:U1482,U1484:U1505)/SUM(U1461:U1482))<0,1,(SUMPRODUCT(U1461:U1482,U1484:U1505)/SUM(U1461:U1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1484:V1505,0)),IF(SUM(V1461:V1482)=0,0,IF((SUMPRODUCT(V1461:V1482,V1484:V1505)/SUM(V1461:V1482))<0,1,(SUMPRODUCT(V1461:V1482,V1484:V1505)/SUM(V1461:V1482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1484:W1505,0)),IF(SUM(W1461:W1482)=0,0,IF((SUMPRODUCT(W1461:W1482,W1484:W1505)/SUM(W1461:W1482))<0,1,(SUMPRODUCT(W1461:W1482,W1484:W1505)/SUM(W1461:W1482)))),\"n/a\")","v":0}]
[]
["Asset Class 31",{"$f":"VLOOKUP($A1508,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1508,1,12,\"\"))","v":31},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1509,0)","v":0},{"$f":"'RAB remaining lives'!D1514","v":0},{"$f":"'RAB remaining lives'!E1514","v":0},{"$f":"'RAB remaining lives'!F1514","v":0},{"$f":"'RAB remaining lives'!G1514","v":0},{"$f":"'RAB remaining lives'!H1514","v":0},{"$f":"'RAB remaining lives'!I1514","v":0},{"$f":"'RAB remaining lives'!J1514","v":0},{"$f":"'RAB remaining lives'!K1514","v":0},{"$f":"'RAB remaining lives'!L1514","v":0},{"$f":"'RAB remaining lives'!M1514","v":0},{"$f":"'RAB remaining lives'!N1514","v":0},{"$f":"'RAB remaining lives'!O1514","v":0},{"$f":"'RAB remaining lives'!P1514","v":0},{"$f":"'RAB remaining lives'!Q1514","v":0},{"$f":"'RAB remaining lives'!R1514","v":0},{"$f":"'RAB remaining lives'!S1514","v":0},{"$f":"'RAB remaining lives'!T1514","v":0},{"$f":"'RAB remaining lives'!U1514","v":0},{"$f":"'RAB remaining lives'!V1514","v":0},{"$f":"'RAB remaining lives'!W1514","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1509,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1509,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1509","v":0},{"$f":"IFERROR(MAX(0,C1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1511-(OFFSET($C1511,0,$A1511)/(OFFSET($C1510,0,$A1511)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1512)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1509","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,D1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,D1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,E1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,E1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,F1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,F1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,G1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,G1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,H1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,H1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,I1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,I1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,J1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,J1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,K1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,K1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,L1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,L1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,M1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,M1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,N1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,N1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,O1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,O1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,P1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,P1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,Q1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,Q1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,R1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,R1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,S1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,S1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,T1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,T1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,U1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,U1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1512,0,$A1512))<0,\nMIN(0,V1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512)))),\nMAX(0,V1512-(OFFSET($C1512,0,$A1512)/(OFFSET($C1510,-$A1511,$A1512))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1509","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1509","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1509","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1509","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1509","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1509","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1509","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1509","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1509","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1509","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1509","v":0},{"$f":"IFERROR(IF((OFFSET($C1530,0,$A1530))<0,\nMIN(0,V1530-(OFFSET($C1530,0,$A1530)/(OFFSET($C1528,-$A1529,$A1530)))),\nMAX(0,V1530-(OFFSET($C1530,0,$A1530)/(OFFSET($C1528,-$A1529,$A1530))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1509","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1510","v":0},{"$f":"IF(C1534=\"n/a\",\"n/a\",MAX(0,C1534-1))","v":0},{"$f":"IF(D1534=\"n/a\",\"n/a\",MAX(0,D1534-1))","v":0},{"$f":"IF(E1534=\"n/a\",\"n/a\",MAX(0,E1534-1))","v":0},{"$f":"IF(F1534=\"n/a\",\"n/a\",MAX(0,F1534-1))","v":0},{"$f":"IF(G1534=\"n/a\",\"n/a\",MAX(0,G1534-1))","v":0},{"$f":"IF(H1534=\"n/a\",\"n/a\",MAX(0,H1534-1))","v":0},{"$f":"IF(I1534=\"n/a\",\"n/a\",MAX(0,I1534-1))","v":0},{"$f":"IF(J1534=\"n/a\",\"n/a\",MAX(0,J1534-1))","v":0},{"$f":"IF(K1534=\"n/a\",\"n/a\",MAX(0,K1534-1))","v":0},{"$f":"IF(L1534=\"n/a\",\"n/a\",MAX(0,L1534-1))","v":0},{"$f":"IF(M1534=\"n/a\",\"n/a\",MAX(0,M1534-1))","v":0},{"$f":"IF(N1534=\"n/a\",\"n/a\",MAX(0,N1534-1))","v":0},{"$f":"IF(O1534=\"n/a\",\"n/a\",MAX(0,O1534-1))","v":0},{"$f":"IF(P1534=\"n/a\",\"n/a\",MAX(0,P1534-1))","v":0},{"$f":"IF(Q1534=\"n/a\",\"n/a\",MAX(0,Q1534-1))","v":0},{"$f":"IF(R1534=\"n/a\",\"n/a\",MAX(0,R1534-1))","v":0},{"$f":"IF(S1534=\"n/a\",\"n/a\",MAX(0,S1534-1))","v":0},{"$f":"IF(T1534=\"n/a\",\"n/a\",MAX(0,T1534-1))","v":0},{"$f":"IF(U1534=\"n/a\",\"n/a\",MAX(0,U1534-1))","v":0},{"$f":"IF(V1534=\"n/a\",\"n/a\",MAX(0,V1534-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1512)","v":"RL Capex 2012-13"},null,{"$f":"D1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1510","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1510","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1510","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1510","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1510","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1510","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1510","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1510","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1510","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1510","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1510","v":0},{"$f":"IF(V1553=\"n/a\",\"n/a\",MAX(0,V1553-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1510","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1534:C1555,0)),IF(SUM(C1511:C1532)=0,0,IF((SUMPRODUCT(C1511:C1532,C1534:C1555)/SUM(C1511:C1532))<0,1,(SUMPRODUCT(C1511:C1532,C1534:C1555)/SUM(C1511:C1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1534:D1555,0)),IF(SUM(D1511:D1532)=0,0,IF((SUMPRODUCT(D1511:D1532,D1534:D1555)/SUM(D1511:D1532))<0,1,(SUMPRODUCT(D1511:D1532,D1534:D1555)/SUM(D1511:D1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1534:E1555,0)),IF(SUM(E1511:E1532)=0,0,IF((SUMPRODUCT(E1511:E1532,E1534:E1555)/SUM(E1511:E1532))<0,1,(SUMPRODUCT(E1511:E1532,E1534:E1555)/SUM(E1511:E1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1534:F1555,0)),IF(SUM(F1511:F1532)=0,0,IF((SUMPRODUCT(F1511:F1532,F1534:F1555)/SUM(F1511:F1532))<0,1,(SUMPRODUCT(F1511:F1532,F1534:F1555)/SUM(F1511:F1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1534:G1555,0)),IF(SUM(G1511:G1532)=0,0,IF((SUMPRODUCT(G1511:G1532,G1534:G1555)/SUM(G1511:G1532))<0,1,(SUMPRODUCT(G1511:G1532,G1534:G1555)/SUM(G1511:G1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1534:H1555,0)),IF(SUM(H1511:H1532)=0,0,IF((SUMPRODUCT(H1511:H1532,H1534:H1555)/SUM(H1511:H1532))<0,1,(SUMPRODUCT(H1511:H1532,H1534:H1555)/SUM(H1511:H1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1534:I1555,0)),IF(SUM(I1511:I1532)=0,0,IF((SUMPRODUCT(I1511:I1532,I1534:I1555)/SUM(I1511:I1532))<0,1,(SUMPRODUCT(I1511:I1532,I1534:I1555)/SUM(I1511:I1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1534:J1555,0)),IF(SUM(J1511:J1532)=0,0,IF((SUMPRODUCT(J1511:J1532,J1534:J1555)/SUM(J1511:J1532))<0,1,(SUMPRODUCT(J1511:J1532,J1534:J1555)/SUM(J1511:J1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1534:K1555,0)),IF(SUM(K1511:K1532)=0,0,IF((SUMPRODUCT(K1511:K1532,K1534:K1555)/SUM(K1511:K1532))<0,1,(SUMPRODUCT(K1511:K1532,K1534:K1555)/SUM(K1511:K1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1534:L1555,0)),IF(SUM(L1511:L1532)=0,0,IF((SUMPRODUCT(L1511:L1532,L1534:L1555)/SUM(L1511:L1532))<0,1,(SUMPRODUCT(L1511:L1532,L1534:L1555)/SUM(L1511:L1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1534:M1555,0)),IF(SUM(M1511:M1532)=0,0,IF((SUMPRODUCT(M1511:M1532,M1534:M1555)/SUM(M1511:M1532))<0,1,(SUMPRODUCT(M1511:M1532,M1534:M1555)/SUM(M1511:M1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1534:N1555,0)),IF(SUM(N1511:N1532)=0,0,IF((SUMPRODUCT(N1511:N1532,N1534:N1555)/SUM(N1511:N1532))<0,1,(SUMPRODUCT(N1511:N1532,N1534:N1555)/SUM(N1511:N1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1534:O1555,0)),IF(SUM(O1511:O1532)=0,0,IF((SUMPRODUCT(O1511:O1532,O1534:O1555)/SUM(O1511:O1532))<0,1,(SUMPRODUCT(O1511:O1532,O1534:O1555)/SUM(O1511:O1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1534:P1555,0)),IF(SUM(P1511:P1532)=0,0,IF((SUMPRODUCT(P1511:P1532,P1534:P1555)/SUM(P1511:P1532))<0,1,(SUMPRODUCT(P1511:P1532,P1534:P1555)/SUM(P1511:P1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1534:Q1555,0)),IF(SUM(Q1511:Q1532)=0,0,IF((SUMPRODUCT(Q1511:Q1532,Q1534:Q1555)/SUM(Q1511:Q1532))<0,1,(SUMPRODUCT(Q1511:Q1532,Q1534:Q1555)/SUM(Q1511:Q1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1534:R1555,0)),IF(SUM(R1511:R1532)=0,0,IF((SUMPRODUCT(R1511:R1532,R1534:R1555)/SUM(R1511:R1532))<0,1,(SUMPRODUCT(R1511:R1532,R1534:R1555)/SUM(R1511:R1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1534:S1555,0)),IF(SUM(S1511:S1532)=0,0,IF((SUMPRODUCT(S1511:S1532,S1534:S1555)/SUM(S1511:S1532))<0,1,(SUMPRODUCT(S1511:S1532,S1534:S1555)/SUM(S1511:S1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1534:T1555,0)),IF(SUM(T1511:T1532)=0,0,IF((SUMPRODUCT(T1511:T1532,T1534:T1555)/SUM(T1511:T1532))<0,1,(SUMPRODUCT(T1511:T1532,T1534:T1555)/SUM(T1511:T1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1534:U1555,0)),IF(SUM(U1511:U1532)=0,0,IF((SUMPRODUCT(U1511:U1532,U1534:U1555)/SUM(U1511:U1532))<0,1,(SUMPRODUCT(U1511:U1532,U1534:U1555)/SUM(U1511:U1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1534:V1555,0)),IF(SUM(V1511:V1532)=0,0,IF((SUMPRODUCT(V1511:V1532,V1534:V1555)/SUM(V1511:V1532))<0,1,(SUMPRODUCT(V1511:V1532,V1534:V1555)/SUM(V1511:V1532)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1534:W1555,0)),IF(SUM(W1511:W1532)=0,0,IF((SUMPRODUCT(W1511:W1532,W1534:W1555)/SUM(W1511:W1532))<0,1,(SUMPRODUCT(W1511:W1532,W1534:W1555)/SUM(W1511:W1532)))),\"n/a\")","v":0}]
[]
["Asset Class 32",{"$f":"VLOOKUP($A1558,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1558,1,12,\"\"))","v":32},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1559,0)","v":0},{"$f":"'RAB remaining lives'!D1564","v":0},{"$f":"'RAB remaining lives'!E1564","v":0},{"$f":"'RAB remaining lives'!F1564","v":0},{"$f":"'RAB remaining lives'!G1564","v":0},{"$f":"'RAB remaining lives'!H1564","v":0},{"$f":"'RAB remaining lives'!I1564","v":0},{"$f":"'RAB remaining lives'!J1564","v":0},{"$f":"'RAB remaining lives'!K1564","v":0},{"$f":"'RAB remaining lives'!L1564","v":0},{"$f":"'RAB remaining lives'!M1564","v":0},{"$f":"'RAB remaining lives'!N1564","v":0},{"$f":"'RAB remaining lives'!O1564","v":0},{"$f":"'RAB remaining lives'!P1564","v":0},{"$f":"'RAB remaining lives'!Q1564","v":0},{"$f":"'RAB remaining lives'!R1564","v":0},{"$f":"'RAB remaining lives'!S1564","v":0},{"$f":"'RAB remaining lives'!T1564","v":0},{"$f":"'RAB remaining lives'!U1564","v":0},{"$f":"'RAB remaining lives'!V1564","v":0},{"$f":"'RAB remaining lives'!W1564","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1559,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1559,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1559","v":0},{"$f":"IFERROR(MAX(0,C1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1561-(OFFSET($C1561,0,$A1561)/(OFFSET($C1560,0,$A1561)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1562)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1559","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,D1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,D1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,E1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,E1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,F1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,F1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,G1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,G1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,H1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,H1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,I1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,I1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,J1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,J1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,K1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,K1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,L1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,L1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,M1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,M1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,N1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,N1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,O1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,O1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,P1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,P1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,Q1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,Q1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,R1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,R1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,S1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,S1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,T1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,T1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,U1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,U1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1562,0,$A1562))<0,\nMIN(0,V1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562)))),\nMAX(0,V1562-(OFFSET($C1562,0,$A1562)/(OFFSET($C1560,-$A1561,$A1562))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1559","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1559","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1559","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1559","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1559","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1559","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1559","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1559","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1559","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1559","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1559","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1559","v":0},{"$f":"IFERROR(IF((OFFSET($C1580,0,$A1580))<0,\nMIN(0,V1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1578,-$A1579,$A1580)))),\nMAX(0,V1580-(OFFSET($C1580,0,$A1580)/(OFFSET($C1578,-$A1579,$A1580))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1559","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1560","v":0},{"$f":"IF(C1584=\"n/a\",\"n/a\",MAX(0,C1584-1))","v":0},{"$f":"IF(D1584=\"n/a\",\"n/a\",MAX(0,D1584-1))","v":0},{"$f":"IF(E1584=\"n/a\",\"n/a\",MAX(0,E1584-1))","v":0},{"$f":"IF(F1584=\"n/a\",\"n/a\",MAX(0,F1584-1))","v":0},{"$f":"IF(G1584=\"n/a\",\"n/a\",MAX(0,G1584-1))","v":0},{"$f":"IF(H1584=\"n/a\",\"n/a\",MAX(0,H1584-1))","v":0},{"$f":"IF(I1584=\"n/a\",\"n/a\",MAX(0,I1584-1))","v":0},{"$f":"IF(J1584=\"n/a\",\"n/a\",MAX(0,J1584-1))","v":0},{"$f":"IF(K1584=\"n/a\",\"n/a\",MAX(0,K1584-1))","v":0},{"$f":"IF(L1584=\"n/a\",\"n/a\",MAX(0,L1584-1))","v":0},{"$f":"IF(M1584=\"n/a\",\"n/a\",MAX(0,M1584-1))","v":0},{"$f":"IF(N1584=\"n/a\",\"n/a\",MAX(0,N1584-1))","v":0},{"$f":"IF(O1584=\"n/a\",\"n/a\",MAX(0,O1584-1))","v":0},{"$f":"IF(P1584=\"n/a\",\"n/a\",MAX(0,P1584-1))","v":0},{"$f":"IF(Q1584=\"n/a\",\"n/a\",MAX(0,Q1584-1))","v":0},{"$f":"IF(R1584=\"n/a\",\"n/a\",MAX(0,R1584-1))","v":0},{"$f":"IF(S1584=\"n/a\",\"n/a\",MAX(0,S1584-1))","v":0},{"$f":"IF(T1584=\"n/a\",\"n/a\",MAX(0,T1584-1))","v":0},{"$f":"IF(U1584=\"n/a\",\"n/a\",MAX(0,U1584-1))","v":0},{"$f":"IF(V1584=\"n/a\",\"n/a\",MAX(0,V1584-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1562)","v":"RL Capex 2012-13"},null,{"$f":"D1560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1560","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1560","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1560","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1560","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1560","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1560","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1560","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1560","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1560","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1560","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1560","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1560","v":0},{"$f":"IF(V1603=\"n/a\",\"n/a\",MAX(0,V1603-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1560","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1584:C1605,0)),IF(SUM(C1561:C1582)=0,0,IF((SUMPRODUCT(C1561:C1582,C1584:C1605)/SUM(C1561:C1582))<0,1,(SUMPRODUCT(C1561:C1582,C1584:C1605)/SUM(C1561:C1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1584:D1605,0)),IF(SUM(D1561:D1582)=0,0,IF((SUMPRODUCT(D1561:D1582,D1584:D1605)/SUM(D1561:D1582))<0,1,(SUMPRODUCT(D1561:D1582,D1584:D1605)/SUM(D1561:D1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1584:E1605,0)),IF(SUM(E1561:E1582)=0,0,IF((SUMPRODUCT(E1561:E1582,E1584:E1605)/SUM(E1561:E1582))<0,1,(SUMPRODUCT(E1561:E1582,E1584:E1605)/SUM(E1561:E1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1584:F1605,0)),IF(SUM(F1561:F1582)=0,0,IF((SUMPRODUCT(F1561:F1582,F1584:F1605)/SUM(F1561:F1582))<0,1,(SUMPRODUCT(F1561:F1582,F1584:F1605)/SUM(F1561:F1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1584:G1605,0)),IF(SUM(G1561:G1582)=0,0,IF((SUMPRODUCT(G1561:G1582,G1584:G1605)/SUM(G1561:G1582))<0,1,(SUMPRODUCT(G1561:G1582,G1584:G1605)/SUM(G1561:G1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1584:H1605,0)),IF(SUM(H1561:H1582)=0,0,IF((SUMPRODUCT(H1561:H1582,H1584:H1605)/SUM(H1561:H1582))<0,1,(SUMPRODUCT(H1561:H1582,H1584:H1605)/SUM(H1561:H1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1584:I1605,0)),IF(SUM(I1561:I1582)=0,0,IF((SUMPRODUCT(I1561:I1582,I1584:I1605)/SUM(I1561:I1582))<0,1,(SUMPRODUCT(I1561:I1582,I1584:I1605)/SUM(I1561:I1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1584:J1605,0)),IF(SUM(J1561:J1582)=0,0,IF((SUMPRODUCT(J1561:J1582,J1584:J1605)/SUM(J1561:J1582))<0,1,(SUMPRODUCT(J1561:J1582,J1584:J1605)/SUM(J1561:J1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1584:K1605,0)),IF(SUM(K1561:K1582)=0,0,IF((SUMPRODUCT(K1561:K1582,K1584:K1605)/SUM(K1561:K1582))<0,1,(SUMPRODUCT(K1561:K1582,K1584:K1605)/SUM(K1561:K1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1584:L1605,0)),IF(SUM(L1561:L1582)=0,0,IF((SUMPRODUCT(L1561:L1582,L1584:L1605)/SUM(L1561:L1582))<0,1,(SUMPRODUCT(L1561:L1582,L1584:L1605)/SUM(L1561:L1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1584:M1605,0)),IF(SUM(M1561:M1582)=0,0,IF((SUMPRODUCT(M1561:M1582,M1584:M1605)/SUM(M1561:M1582))<0,1,(SUMPRODUCT(M1561:M1582,M1584:M1605)/SUM(M1561:M1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1584:N1605,0)),IF(SUM(N1561:N1582)=0,0,IF((SUMPRODUCT(N1561:N1582,N1584:N1605)/SUM(N1561:N1582))<0,1,(SUMPRODUCT(N1561:N1582,N1584:N1605)/SUM(N1561:N1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1584:O1605,0)),IF(SUM(O1561:O1582)=0,0,IF((SUMPRODUCT(O1561:O1582,O1584:O1605)/SUM(O1561:O1582))<0,1,(SUMPRODUCT(O1561:O1582,O1584:O1605)/SUM(O1561:O1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1584:P1605,0)),IF(SUM(P1561:P1582)=0,0,IF((SUMPRODUCT(P1561:P1582,P1584:P1605)/SUM(P1561:P1582))<0,1,(SUMPRODUCT(P1561:P1582,P1584:P1605)/SUM(P1561:P1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1584:Q1605,0)),IF(SUM(Q1561:Q1582)=0,0,IF((SUMPRODUCT(Q1561:Q1582,Q1584:Q1605)/SUM(Q1561:Q1582))<0,1,(SUMPRODUCT(Q1561:Q1582,Q1584:Q1605)/SUM(Q1561:Q1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1584:R1605,0)),IF(SUM(R1561:R1582)=0,0,IF((SUMPRODUCT(R1561:R1582,R1584:R1605)/SUM(R1561:R1582))<0,1,(SUMPRODUCT(R1561:R1582,R1584:R1605)/SUM(R1561:R1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1584:S1605,0)),IF(SUM(S1561:S1582)=0,0,IF((SUMPRODUCT(S1561:S1582,S1584:S1605)/SUM(S1561:S1582))<0,1,(SUMPRODUCT(S1561:S1582,S1584:S1605)/SUM(S1561:S1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1584:T1605,0)),IF(SUM(T1561:T1582)=0,0,IF((SUMPRODUCT(T1561:T1582,T1584:T1605)/SUM(T1561:T1582))<0,1,(SUMPRODUCT(T1561:T1582,T1584:T1605)/SUM(T1561:T1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1584:U1605,0)),IF(SUM(U1561:U1582)=0,0,IF((SUMPRODUCT(U1561:U1582,U1584:U1605)/SUM(U1561:U1582))<0,1,(SUMPRODUCT(U1561:U1582,U1584:U1605)/SUM(U1561:U1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1584:V1605,0)),IF(SUM(V1561:V1582)=0,0,IF((SUMPRODUCT(V1561:V1582,V1584:V1605)/SUM(V1561:V1582))<0,1,(SUMPRODUCT(V1561:V1582,V1584:V1605)/SUM(V1561:V1582)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1584:W1605,0)),IF(SUM(W1561:W1582)=0,0,IF((SUMPRODUCT(W1561:W1582,W1584:W1605)/SUM(W1561:W1582))<0,1,(SUMPRODUCT(W1561:W1582,W1584:W1605)/SUM(W1561:W1582)))),\"n/a\")","v":0}]
[]
["Asset Class 33",{"$f":"VLOOKUP($A1608,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1608,1,12,\"\"))","v":33},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1609,0)","v":0},{"$f":"'RAB remaining lives'!D1614","v":0},{"$f":"'RAB remaining lives'!E1614","v":0},{"$f":"'RAB remaining lives'!F1614","v":0},{"$f":"'RAB remaining lives'!G1614","v":0},{"$f":"'RAB remaining lives'!H1614","v":0},{"$f":"'RAB remaining lives'!I1614","v":0},{"$f":"'RAB remaining lives'!J1614","v":0},{"$f":"'RAB remaining lives'!K1614","v":0},{"$f":"'RAB remaining lives'!L1614","v":0},{"$f":"'RAB remaining lives'!M1614","v":0},{"$f":"'RAB remaining lives'!N1614","v":0},{"$f":"'RAB remaining lives'!O1614","v":0},{"$f":"'RAB remaining lives'!P1614","v":0},{"$f":"'RAB remaining lives'!Q1614","v":0},{"$f":"'RAB remaining lives'!R1614","v":0},{"$f":"'RAB remaining lives'!S1614","v":0},{"$f":"'RAB remaining lives'!T1614","v":0},{"$f":"'RAB remaining lives'!U1614","v":0},{"$f":"'RAB remaining lives'!V1614","v":0},{"$f":"'RAB remaining lives'!W1614","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1609,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1609,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1609","v":0},{"$f":"IFERROR(MAX(0,C1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1611-(OFFSET($C1611,0,$A1611)/(OFFSET($C1610,0,$A1611)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1612)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1609","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,D1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,D1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,E1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,E1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,F1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,F1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,G1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,G1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,H1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,H1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,I1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,I1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,J1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,J1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,K1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,K1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,L1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,L1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,M1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,M1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,N1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,N1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,O1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,O1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,P1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,P1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,Q1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,Q1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,R1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,R1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,S1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,S1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,T1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,T1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,U1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,U1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1612,0,$A1612))<0,\nMIN(0,V1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612)))),\nMAX(0,V1612-(OFFSET($C1612,0,$A1612)/(OFFSET($C1610,-$A1611,$A1612))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1609","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1609","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1609","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1609","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1609","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1609","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1609","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1609","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1609","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1609","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1609","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1609","v":0},{"$f":"IFERROR(IF((OFFSET($C1630,0,$A1630))<0,\nMIN(0,V1630-(OFFSET($C1630,0,$A1630)/(OFFSET($C1628,-$A1629,$A1630)))),\nMAX(0,V1630-(OFFSET($C1630,0,$A1630)/(OFFSET($C1628,-$A1629,$A1630))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1609","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1610","v":0},{"$f":"IF(C1634=\"n/a\",\"n/a\",MAX(0,C1634-1))","v":0},{"$f":"IF(D1634=\"n/a\",\"n/a\",MAX(0,D1634-1))","v":0},{"$f":"IF(E1634=\"n/a\",\"n/a\",MAX(0,E1634-1))","v":0},{"$f":"IF(F1634=\"n/a\",\"n/a\",MAX(0,F1634-1))","v":0},{"$f":"IF(G1634=\"n/a\",\"n/a\",MAX(0,G1634-1))","v":0},{"$f":"IF(H1634=\"n/a\",\"n/a\",MAX(0,H1634-1))","v":0},{"$f":"IF(I1634=\"n/a\",\"n/a\",MAX(0,I1634-1))","v":0},{"$f":"IF(J1634=\"n/a\",\"n/a\",MAX(0,J1634-1))","v":0},{"$f":"IF(K1634=\"n/a\",\"n/a\",MAX(0,K1634-1))","v":0},{"$f":"IF(L1634=\"n/a\",\"n/a\",MAX(0,L1634-1))","v":0},{"$f":"IF(M1634=\"n/a\",\"n/a\",MAX(0,M1634-1))","v":0},{"$f":"IF(N1634=\"n/a\",\"n/a\",MAX(0,N1634-1))","v":0},{"$f":"IF(O1634=\"n/a\",\"n/a\",MAX(0,O1634-1))","v":0},{"$f":"IF(P1634=\"n/a\",\"n/a\",MAX(0,P1634-1))","v":0},{"$f":"IF(Q1634=\"n/a\",\"n/a\",MAX(0,Q1634-1))","v":0},{"$f":"IF(R1634=\"n/a\",\"n/a\",MAX(0,R1634-1))","v":0},{"$f":"IF(S1634=\"n/a\",\"n/a\",MAX(0,S1634-1))","v":0},{"$f":"IF(T1634=\"n/a\",\"n/a\",MAX(0,T1634-1))","v":0},{"$f":"IF(U1634=\"n/a\",\"n/a\",MAX(0,U1634-1))","v":0},{"$f":"IF(V1634=\"n/a\",\"n/a\",MAX(0,V1634-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1612)","v":"RL Capex 2012-13"},null,{"$f":"D1610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1610","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1610","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1610","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1610","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1610","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1610","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1610","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1610","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1610","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1610","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1610","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1610","v":0},{"$f":"IF(V1653=\"n/a\",\"n/a\",MAX(0,V1653-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1610","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1634:C1655,0)),IF(SUM(C1611:C1632)=0,0,IF((SUMPRODUCT(C1611:C1632,C1634:C1655)/SUM(C1611:C1632))<0,1,(SUMPRODUCT(C1611:C1632,C1634:C1655)/SUM(C1611:C1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1634:D1655,0)),IF(SUM(D1611:D1632)=0,0,IF((SUMPRODUCT(D1611:D1632,D1634:D1655)/SUM(D1611:D1632))<0,1,(SUMPRODUCT(D1611:D1632,D1634:D1655)/SUM(D1611:D1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1634:E1655,0)),IF(SUM(E1611:E1632)=0,0,IF((SUMPRODUCT(E1611:E1632,E1634:E1655)/SUM(E1611:E1632))<0,1,(SUMPRODUCT(E1611:E1632,E1634:E1655)/SUM(E1611:E1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1634:F1655,0)),IF(SUM(F1611:F1632)=0,0,IF((SUMPRODUCT(F1611:F1632,F1634:F1655)/SUM(F1611:F1632))<0,1,(SUMPRODUCT(F1611:F1632,F1634:F1655)/SUM(F1611:F1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1634:G1655,0)),IF(SUM(G1611:G1632)=0,0,IF((SUMPRODUCT(G1611:G1632,G1634:G1655)/SUM(G1611:G1632))<0,1,(SUMPRODUCT(G1611:G1632,G1634:G1655)/SUM(G1611:G1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1634:H1655,0)),IF(SUM(H1611:H1632)=0,0,IF((SUMPRODUCT(H1611:H1632,H1634:H1655)/SUM(H1611:H1632))<0,1,(SUMPRODUCT(H1611:H1632,H1634:H1655)/SUM(H1611:H1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1634:I1655,0)),IF(SUM(I1611:I1632)=0,0,IF((SUMPRODUCT(I1611:I1632,I1634:I1655)/SUM(I1611:I1632))<0,1,(SUMPRODUCT(I1611:I1632,I1634:I1655)/SUM(I1611:I1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1634:J1655,0)),IF(SUM(J1611:J1632)=0,0,IF((SUMPRODUCT(J1611:J1632,J1634:J1655)/SUM(J1611:J1632))<0,1,(SUMPRODUCT(J1611:J1632,J1634:J1655)/SUM(J1611:J1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1634:K1655,0)),IF(SUM(K1611:K1632)=0,0,IF((SUMPRODUCT(K1611:K1632,K1634:K1655)/SUM(K1611:K1632))<0,1,(SUMPRODUCT(K1611:K1632,K1634:K1655)/SUM(K1611:K1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1634:L1655,0)),IF(SUM(L1611:L1632)=0,0,IF((SUMPRODUCT(L1611:L1632,L1634:L1655)/SUM(L1611:L1632))<0,1,(SUMPRODUCT(L1611:L1632,L1634:L1655)/SUM(L1611:L1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1634:M1655,0)),IF(SUM(M1611:M1632)=0,0,IF((SUMPRODUCT(M1611:M1632,M1634:M1655)/SUM(M1611:M1632))<0,1,(SUMPRODUCT(M1611:M1632,M1634:M1655)/SUM(M1611:M1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1634:N1655,0)),IF(SUM(N1611:N1632)=0,0,IF((SUMPRODUCT(N1611:N1632,N1634:N1655)/SUM(N1611:N1632))<0,1,(SUMPRODUCT(N1611:N1632,N1634:N1655)/SUM(N1611:N1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1634:O1655,0)),IF(SUM(O1611:O1632)=0,0,IF((SUMPRODUCT(O1611:O1632,O1634:O1655)/SUM(O1611:O1632))<0,1,(SUMPRODUCT(O1611:O1632,O1634:O1655)/SUM(O1611:O1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1634:P1655,0)),IF(SUM(P1611:P1632)=0,0,IF((SUMPRODUCT(P1611:P1632,P1634:P1655)/SUM(P1611:P1632))<0,1,(SUMPRODUCT(P1611:P1632,P1634:P1655)/SUM(P1611:P1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1634:Q1655,0)),IF(SUM(Q1611:Q1632)=0,0,IF((SUMPRODUCT(Q1611:Q1632,Q1634:Q1655)/SUM(Q1611:Q1632))<0,1,(SUMPRODUCT(Q1611:Q1632,Q1634:Q1655)/SUM(Q1611:Q1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1634:R1655,0)),IF(SUM(R1611:R1632)=0,0,IF((SUMPRODUCT(R1611:R1632,R1634:R1655)/SUM(R1611:R1632))<0,1,(SUMPRODUCT(R1611:R1632,R1634:R1655)/SUM(R1611:R1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1634:S1655,0)),IF(SUM(S1611:S1632)=0,0,IF((SUMPRODUCT(S1611:S1632,S1634:S1655)/SUM(S1611:S1632))<0,1,(SUMPRODUCT(S1611:S1632,S1634:S1655)/SUM(S1611:S1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1634:T1655,0)),IF(SUM(T1611:T1632)=0,0,IF((SUMPRODUCT(T1611:T1632,T1634:T1655)/SUM(T1611:T1632))<0,1,(SUMPRODUCT(T1611:T1632,T1634:T1655)/SUM(T1611:T1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1634:U1655,0)),IF(SUM(U1611:U1632)=0,0,IF((SUMPRODUCT(U1611:U1632,U1634:U1655)/SUM(U1611:U1632))<0,1,(SUMPRODUCT(U1611:U1632,U1634:U1655)/SUM(U1611:U1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1634:V1655,0)),IF(SUM(V1611:V1632)=0,0,IF((SUMPRODUCT(V1611:V1632,V1634:V1655)/SUM(V1611:V1632))<0,1,(SUMPRODUCT(V1611:V1632,V1634:V1655)/SUM(V1611:V1632)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1634:W1655,0)),IF(SUM(W1611:W1632)=0,0,IF((SUMPRODUCT(W1611:W1632,W1634:W1655)/SUM(W1611:W1632))<0,1,(SUMPRODUCT(W1611:W1632,W1634:W1655)/SUM(W1611:W1632)))),\"n/a\")","v":0}]
[]
["Asset Class 34",{"$f":"VLOOKUP($A1658,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1658,1,12,\"\"))","v":34},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1659,0)","v":0},{"$f":"'RAB remaining lives'!D1664","v":0},{"$f":"'RAB remaining lives'!E1664","v":0},{"$f":"'RAB remaining lives'!F1664","v":0},{"$f":"'RAB remaining lives'!G1664","v":0},{"$f":"'RAB remaining lives'!H1664","v":0},{"$f":"'RAB remaining lives'!I1664","v":0},{"$f":"'RAB remaining lives'!J1664","v":0},{"$f":"'RAB remaining lives'!K1664","v":0},{"$f":"'RAB remaining lives'!L1664","v":0},{"$f":"'RAB remaining lives'!M1664","v":0},{"$f":"'RAB remaining lives'!N1664","v":0},{"$f":"'RAB remaining lives'!O1664","v":0},{"$f":"'RAB remaining lives'!P1664","v":0},{"$f":"'RAB remaining lives'!Q1664","v":0},{"$f":"'RAB remaining lives'!R1664","v":0},{"$f":"'RAB remaining lives'!S1664","v":0},{"$f":"'RAB remaining lives'!T1664","v":0},{"$f":"'RAB remaining lives'!U1664","v":0},{"$f":"'RAB remaining lives'!V1664","v":0},{"$f":"'RAB remaining lives'!W1664","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1659,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1659,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1659","v":0},{"$f":"IFERROR(MAX(0,C1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1661-(OFFSET($C1661,0,$A1661)/(OFFSET($C1660,0,$A1661)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1662)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1659","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,D1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,D1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,E1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,E1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,F1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,F1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,G1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,G1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,H1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,H1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,I1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,I1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,J1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,J1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,K1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,K1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,L1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,L1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,M1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,M1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,N1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,N1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,O1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,O1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,P1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,P1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,Q1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,Q1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,R1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,R1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,S1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,S1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,T1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,T1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,U1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,U1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1662,0,$A1662))<0,\nMIN(0,V1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662)))),\nMAX(0,V1662-(OFFSET($C1662,0,$A1662)/(OFFSET($C1660,-$A1661,$A1662))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1659","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1659","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1659","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1659","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1659","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1659","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1659","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1659","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1659","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1659","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1659","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1659","v":0},{"$f":"IFERROR(IF((OFFSET($C1680,0,$A1680))<0,\nMIN(0,V1680-(OFFSET($C1680,0,$A1680)/(OFFSET($C1678,-$A1679,$A1680)))),\nMAX(0,V1680-(OFFSET($C1680,0,$A1680)/(OFFSET($C1678,-$A1679,$A1680))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1659","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1660","v":0},{"$f":"IF(C1684=\"n/a\",\"n/a\",MAX(0,C1684-1))","v":0},{"$f":"IF(D1684=\"n/a\",\"n/a\",MAX(0,D1684-1))","v":0},{"$f":"IF(E1684=\"n/a\",\"n/a\",MAX(0,E1684-1))","v":0},{"$f":"IF(F1684=\"n/a\",\"n/a\",MAX(0,F1684-1))","v":0},{"$f":"IF(G1684=\"n/a\",\"n/a\",MAX(0,G1684-1))","v":0},{"$f":"IF(H1684=\"n/a\",\"n/a\",MAX(0,H1684-1))","v":0},{"$f":"IF(I1684=\"n/a\",\"n/a\",MAX(0,I1684-1))","v":0},{"$f":"IF(J1684=\"n/a\",\"n/a\",MAX(0,J1684-1))","v":0},{"$f":"IF(K1684=\"n/a\",\"n/a\",MAX(0,K1684-1))","v":0},{"$f":"IF(L1684=\"n/a\",\"n/a\",MAX(0,L1684-1))","v":0},{"$f":"IF(M1684=\"n/a\",\"n/a\",MAX(0,M1684-1))","v":0},{"$f":"IF(N1684=\"n/a\",\"n/a\",MAX(0,N1684-1))","v":0},{"$f":"IF(O1684=\"n/a\",\"n/a\",MAX(0,O1684-1))","v":0},{"$f":"IF(P1684=\"n/a\",\"n/a\",MAX(0,P1684-1))","v":0},{"$f":"IF(Q1684=\"n/a\",\"n/a\",MAX(0,Q1684-1))","v":0},{"$f":"IF(R1684=\"n/a\",\"n/a\",MAX(0,R1684-1))","v":0},{"$f":"IF(S1684=\"n/a\",\"n/a\",MAX(0,S1684-1))","v":0},{"$f":"IF(T1684=\"n/a\",\"n/a\",MAX(0,T1684-1))","v":0},{"$f":"IF(U1684=\"n/a\",\"n/a\",MAX(0,U1684-1))","v":0},{"$f":"IF(V1684=\"n/a\",\"n/a\",MAX(0,V1684-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1662)","v":"RL Capex 2012-13"},null,{"$f":"D1660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1660","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1660","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1660","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1660","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1660","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1660","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1660","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1660","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1660","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1660","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1660","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1660","v":0},{"$f":"IF(V1703=\"n/a\",\"n/a\",MAX(0,V1703-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1660","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1684:C1705,0)),IF(SUM(C1661:C1682)=0,0,IF((SUMPRODUCT(C1661:C1682,C1684:C1705)/SUM(C1661:C1682))<0,1,(SUMPRODUCT(C1661:C1682,C1684:C1705)/SUM(C1661:C1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1684:D1705,0)),IF(SUM(D1661:D1682)=0,0,IF((SUMPRODUCT(D1661:D1682,D1684:D1705)/SUM(D1661:D1682))<0,1,(SUMPRODUCT(D1661:D1682,D1684:D1705)/SUM(D1661:D1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1684:E1705,0)),IF(SUM(E1661:E1682)=0,0,IF((SUMPRODUCT(E1661:E1682,E1684:E1705)/SUM(E1661:E1682))<0,1,(SUMPRODUCT(E1661:E1682,E1684:E1705)/SUM(E1661:E1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1684:F1705,0)),IF(SUM(F1661:F1682)=0,0,IF((SUMPRODUCT(F1661:F1682,F1684:F1705)/SUM(F1661:F1682))<0,1,(SUMPRODUCT(F1661:F1682,F1684:F1705)/SUM(F1661:F1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1684:G1705,0)),IF(SUM(G1661:G1682)=0,0,IF((SUMPRODUCT(G1661:G1682,G1684:G1705)/SUM(G1661:G1682))<0,1,(SUMPRODUCT(G1661:G1682,G1684:G1705)/SUM(G1661:G1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1684:H1705,0)),IF(SUM(H1661:H1682)=0,0,IF((SUMPRODUCT(H1661:H1682,H1684:H1705)/SUM(H1661:H1682))<0,1,(SUMPRODUCT(H1661:H1682,H1684:H1705)/SUM(H1661:H1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1684:I1705,0)),IF(SUM(I1661:I1682)=0,0,IF((SUMPRODUCT(I1661:I1682,I1684:I1705)/SUM(I1661:I1682))<0,1,(SUMPRODUCT(I1661:I1682,I1684:I1705)/SUM(I1661:I1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1684:J1705,0)),IF(SUM(J1661:J1682)=0,0,IF((SUMPRODUCT(J1661:J1682,J1684:J1705)/SUM(J1661:J1682))<0,1,(SUMPRODUCT(J1661:J1682,J1684:J1705)/SUM(J1661:J1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1684:K1705,0)),IF(SUM(K1661:K1682)=0,0,IF((SUMPRODUCT(K1661:K1682,K1684:K1705)/SUM(K1661:K1682))<0,1,(SUMPRODUCT(K1661:K1682,K1684:K1705)/SUM(K1661:K1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1684:L1705,0)),IF(SUM(L1661:L1682)=0,0,IF((SUMPRODUCT(L1661:L1682,L1684:L1705)/SUM(L1661:L1682))<0,1,(SUMPRODUCT(L1661:L1682,L1684:L1705)/SUM(L1661:L1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1684:M1705,0)),IF(SUM(M1661:M1682)=0,0,IF((SUMPRODUCT(M1661:M1682,M1684:M1705)/SUM(M1661:M1682))<0,1,(SUMPRODUCT(M1661:M1682,M1684:M1705)/SUM(M1661:M1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1684:N1705,0)),IF(SUM(N1661:N1682)=0,0,IF((SUMPRODUCT(N1661:N1682,N1684:N1705)/SUM(N1661:N1682))<0,1,(SUMPRODUCT(N1661:N1682,N1684:N1705)/SUM(N1661:N1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1684:O1705,0)),IF(SUM(O1661:O1682)=0,0,IF((SUMPRODUCT(O1661:O1682,O1684:O1705)/SUM(O1661:O1682))<0,1,(SUMPRODUCT(O1661:O1682,O1684:O1705)/SUM(O1661:O1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1684:P1705,0)),IF(SUM(P1661:P1682)=0,0,IF((SUMPRODUCT(P1661:P1682,P1684:P1705)/SUM(P1661:P1682))<0,1,(SUMPRODUCT(P1661:P1682,P1684:P1705)/SUM(P1661:P1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1684:Q1705,0)),IF(SUM(Q1661:Q1682)=0,0,IF((SUMPRODUCT(Q1661:Q1682,Q1684:Q1705)/SUM(Q1661:Q1682))<0,1,(SUMPRODUCT(Q1661:Q1682,Q1684:Q1705)/SUM(Q1661:Q1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1684:R1705,0)),IF(SUM(R1661:R1682)=0,0,IF((SUMPRODUCT(R1661:R1682,R1684:R1705)/SUM(R1661:R1682))<0,1,(SUMPRODUCT(R1661:R1682,R1684:R1705)/SUM(R1661:R1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1684:S1705,0)),IF(SUM(S1661:S1682)=0,0,IF((SUMPRODUCT(S1661:S1682,S1684:S1705)/SUM(S1661:S1682))<0,1,(SUMPRODUCT(S1661:S1682,S1684:S1705)/SUM(S1661:S1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1684:T1705,0)),IF(SUM(T1661:T1682)=0,0,IF((SUMPRODUCT(T1661:T1682,T1684:T1705)/SUM(T1661:T1682))<0,1,(SUMPRODUCT(T1661:T1682,T1684:T1705)/SUM(T1661:T1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1684:U1705,0)),IF(SUM(U1661:U1682)=0,0,IF((SUMPRODUCT(U1661:U1682,U1684:U1705)/SUM(U1661:U1682))<0,1,(SUMPRODUCT(U1661:U1682,U1684:U1705)/SUM(U1661:U1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1684:V1705,0)),IF(SUM(V1661:V1682)=0,0,IF((SUMPRODUCT(V1661:V1682,V1684:V1705)/SUM(V1661:V1682))<0,1,(SUMPRODUCT(V1661:V1682,V1684:V1705)/SUM(V1661:V1682)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1684:W1705,0)),IF(SUM(W1661:W1682)=0,0,IF((SUMPRODUCT(W1661:W1682,W1684:W1705)/SUM(W1661:W1682))<0,1,(SUMPRODUCT(W1661:W1682,W1684:W1705)/SUM(W1661:W1682)))),\"n/a\")","v":0}]
[]
["Asset Class 35",{"$f":"VLOOKUP($A1708,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1708,1,12,\"\"))","v":35},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1709,0)","v":0},{"$f":"'RAB remaining lives'!D1714","v":0},{"$f":"'RAB remaining lives'!E1714","v":0},{"$f":"'RAB remaining lives'!F1714","v":0},{"$f":"'RAB remaining lives'!G1714","v":0},{"$f":"'RAB remaining lives'!H1714","v":0},{"$f":"'RAB remaining lives'!I1714","v":0},{"$f":"'RAB remaining lives'!J1714","v":0},{"$f":"'RAB remaining lives'!K1714","v":0},{"$f":"'RAB remaining lives'!L1714","v":0},{"$f":"'RAB remaining lives'!M1714","v":0},{"$f":"'RAB remaining lives'!N1714","v":0},{"$f":"'RAB remaining lives'!O1714","v":0},{"$f":"'RAB remaining lives'!P1714","v":0},{"$f":"'RAB remaining lives'!Q1714","v":0},{"$f":"'RAB remaining lives'!R1714","v":0},{"$f":"'RAB remaining lives'!S1714","v":0},{"$f":"'RAB remaining lives'!T1714","v":0},{"$f":"'RAB remaining lives'!U1714","v":0},{"$f":"'RAB remaining lives'!V1714","v":0},{"$f":"'RAB remaining lives'!W1714","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1709,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1709,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1709","v":0},{"$f":"IFERROR(MAX(0,C1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1711-(OFFSET($C1711,0,$A1711)/(OFFSET($C1710,0,$A1711)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1712)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1709","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,D1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,D1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,E1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,E1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,F1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,F1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,G1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,G1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,H1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,H1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,I1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,I1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,J1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,J1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,K1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,K1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,L1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,L1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,M1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,M1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,N1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,N1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,O1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,O1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,P1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,P1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,Q1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,Q1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,R1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,R1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,S1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,S1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,T1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,T1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,U1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,U1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1712,0,$A1712))<0,\nMIN(0,V1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712)))),\nMAX(0,V1712-(OFFSET($C1712,0,$A1712)/(OFFSET($C1710,-$A1711,$A1712))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1709","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1709","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1709","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1709","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1709","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1709","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1709","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1709","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1709","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1709","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1709","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1709","v":0},{"$f":"IFERROR(IF((OFFSET($C1730,0,$A1730))<0,\nMIN(0,V1730-(OFFSET($C1730,0,$A1730)/(OFFSET($C1728,-$A1729,$A1730)))),\nMAX(0,V1730-(OFFSET($C1730,0,$A1730)/(OFFSET($C1728,-$A1729,$A1730))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1709","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1710","v":0},{"$f":"IF(C1734=\"n/a\",\"n/a\",MAX(0,C1734-1))","v":0},{"$f":"IF(D1734=\"n/a\",\"n/a\",MAX(0,D1734-1))","v":0},{"$f":"IF(E1734=\"n/a\",\"n/a\",MAX(0,E1734-1))","v":0},{"$f":"IF(F1734=\"n/a\",\"n/a\",MAX(0,F1734-1))","v":0},{"$f":"IF(G1734=\"n/a\",\"n/a\",MAX(0,G1734-1))","v":0},{"$f":"IF(H1734=\"n/a\",\"n/a\",MAX(0,H1734-1))","v":0},{"$f":"IF(I1734=\"n/a\",\"n/a\",MAX(0,I1734-1))","v":0},{"$f":"IF(J1734=\"n/a\",\"n/a\",MAX(0,J1734-1))","v":0},{"$f":"IF(K1734=\"n/a\",\"n/a\",MAX(0,K1734-1))","v":0},{"$f":"IF(L1734=\"n/a\",\"n/a\",MAX(0,L1734-1))","v":0},{"$f":"IF(M1734=\"n/a\",\"n/a\",MAX(0,M1734-1))","v":0},{"$f":"IF(N1734=\"n/a\",\"n/a\",MAX(0,N1734-1))","v":0},{"$f":"IF(O1734=\"n/a\",\"n/a\",MAX(0,O1734-1))","v":0},{"$f":"IF(P1734=\"n/a\",\"n/a\",MAX(0,P1734-1))","v":0},{"$f":"IF(Q1734=\"n/a\",\"n/a\",MAX(0,Q1734-1))","v":0},{"$f":"IF(R1734=\"n/a\",\"n/a\",MAX(0,R1734-1))","v":0},{"$f":"IF(S1734=\"n/a\",\"n/a\",MAX(0,S1734-1))","v":0},{"$f":"IF(T1734=\"n/a\",\"n/a\",MAX(0,T1734-1))","v":0},{"$f":"IF(U1734=\"n/a\",\"n/a\",MAX(0,U1734-1))","v":0},{"$f":"IF(V1734=\"n/a\",\"n/a\",MAX(0,V1734-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1712)","v":"RL Capex 2012-13"},null,{"$f":"D1710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1710","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1710","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1710","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1710","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1710","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1710","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1710","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1710","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1710","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1710","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1710","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1710","v":0},{"$f":"IF(V1753=\"n/a\",\"n/a\",MAX(0,V1753-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1710","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1734:C1755,0)),IF(SUM(C1711:C1732)=0,0,IF((SUMPRODUCT(C1711:C1732,C1734:C1755)/SUM(C1711:C1732))<0,1,(SUMPRODUCT(C1711:C1732,C1734:C1755)/SUM(C1711:C1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1734:D1755,0)),IF(SUM(D1711:D1732)=0,0,IF((SUMPRODUCT(D1711:D1732,D1734:D1755)/SUM(D1711:D1732))<0,1,(SUMPRODUCT(D1711:D1732,D1734:D1755)/SUM(D1711:D1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1734:E1755,0)),IF(SUM(E1711:E1732)=0,0,IF((SUMPRODUCT(E1711:E1732,E1734:E1755)/SUM(E1711:E1732))<0,1,(SUMPRODUCT(E1711:E1732,E1734:E1755)/SUM(E1711:E1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1734:F1755,0)),IF(SUM(F1711:F1732)=0,0,IF((SUMPRODUCT(F1711:F1732,F1734:F1755)/SUM(F1711:F1732))<0,1,(SUMPRODUCT(F1711:F1732,F1734:F1755)/SUM(F1711:F1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1734:G1755,0)),IF(SUM(G1711:G1732)=0,0,IF((SUMPRODUCT(G1711:G1732,G1734:G1755)/SUM(G1711:G1732))<0,1,(SUMPRODUCT(G1711:G1732,G1734:G1755)/SUM(G1711:G1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1734:H1755,0)),IF(SUM(H1711:H1732)=0,0,IF((SUMPRODUCT(H1711:H1732,H1734:H1755)/SUM(H1711:H1732))<0,1,(SUMPRODUCT(H1711:H1732,H1734:H1755)/SUM(H1711:H1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1734:I1755,0)),IF(SUM(I1711:I1732)=0,0,IF((SUMPRODUCT(I1711:I1732,I1734:I1755)/SUM(I1711:I1732))<0,1,(SUMPRODUCT(I1711:I1732,I1734:I1755)/SUM(I1711:I1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1734:J1755,0)),IF(SUM(J1711:J1732)=0,0,IF((SUMPRODUCT(J1711:J1732,J1734:J1755)/SUM(J1711:J1732))<0,1,(SUMPRODUCT(J1711:J1732,J1734:J1755)/SUM(J1711:J1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1734:K1755,0)),IF(SUM(K1711:K1732)=0,0,IF((SUMPRODUCT(K1711:K1732,K1734:K1755)/SUM(K1711:K1732))<0,1,(SUMPRODUCT(K1711:K1732,K1734:K1755)/SUM(K1711:K1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1734:L1755,0)),IF(SUM(L1711:L1732)=0,0,IF((SUMPRODUCT(L1711:L1732,L1734:L1755)/SUM(L1711:L1732))<0,1,(SUMPRODUCT(L1711:L1732,L1734:L1755)/SUM(L1711:L1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1734:M1755,0)),IF(SUM(M1711:M1732)=0,0,IF((SUMPRODUCT(M1711:M1732,M1734:M1755)/SUM(M1711:M1732))<0,1,(SUMPRODUCT(M1711:M1732,M1734:M1755)/SUM(M1711:M1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1734:N1755,0)),IF(SUM(N1711:N1732)=0,0,IF((SUMPRODUCT(N1711:N1732,N1734:N1755)/SUM(N1711:N1732))<0,1,(SUMPRODUCT(N1711:N1732,N1734:N1755)/SUM(N1711:N1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1734:O1755,0)),IF(SUM(O1711:O1732)=0,0,IF((SUMPRODUCT(O1711:O1732,O1734:O1755)/SUM(O1711:O1732))<0,1,(SUMPRODUCT(O1711:O1732,O1734:O1755)/SUM(O1711:O1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1734:P1755,0)),IF(SUM(P1711:P1732)=0,0,IF((SUMPRODUCT(P1711:P1732,P1734:P1755)/SUM(P1711:P1732))<0,1,(SUMPRODUCT(P1711:P1732,P1734:P1755)/SUM(P1711:P1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1734:Q1755,0)),IF(SUM(Q1711:Q1732)=0,0,IF((SUMPRODUCT(Q1711:Q1732,Q1734:Q1755)/SUM(Q1711:Q1732))<0,1,(SUMPRODUCT(Q1711:Q1732,Q1734:Q1755)/SUM(Q1711:Q1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1734:R1755,0)),IF(SUM(R1711:R1732)=0,0,IF((SUMPRODUCT(R1711:R1732,R1734:R1755)/SUM(R1711:R1732))<0,1,(SUMPRODUCT(R1711:R1732,R1734:R1755)/SUM(R1711:R1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1734:S1755,0)),IF(SUM(S1711:S1732)=0,0,IF((SUMPRODUCT(S1711:S1732,S1734:S1755)/SUM(S1711:S1732))<0,1,(SUMPRODUCT(S1711:S1732,S1734:S1755)/SUM(S1711:S1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1734:T1755,0)),IF(SUM(T1711:T1732)=0,0,IF((SUMPRODUCT(T1711:T1732,T1734:T1755)/SUM(T1711:T1732))<0,1,(SUMPRODUCT(T1711:T1732,T1734:T1755)/SUM(T1711:T1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1734:U1755,0)),IF(SUM(U1711:U1732)=0,0,IF((SUMPRODUCT(U1711:U1732,U1734:U1755)/SUM(U1711:U1732))<0,1,(SUMPRODUCT(U1711:U1732,U1734:U1755)/SUM(U1711:U1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1734:V1755,0)),IF(SUM(V1711:V1732)=0,0,IF((SUMPRODUCT(V1711:V1732,V1734:V1755)/SUM(V1711:V1732))<0,1,(SUMPRODUCT(V1711:V1732,V1734:V1755)/SUM(V1711:V1732)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1734:W1755,0)),IF(SUM(W1711:W1732)=0,0,IF((SUMPRODUCT(W1711:W1732,W1734:W1755)/SUM(W1711:W1732))<0,1,(SUMPRODUCT(W1711:W1732,W1734:W1755)/SUM(W1711:W1732)))),\"n/a\")","v":0}]
[]
["Asset Class 36",{"$f":"VLOOKUP($A1758,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1758,1,12,\"\"))","v":36},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1759,0)","v":0},{"$f":"'RAB remaining lives'!D1764","v":0},{"$f":"'RAB remaining lives'!E1764","v":0},{"$f":"'RAB remaining lives'!F1764","v":0},{"$f":"'RAB remaining lives'!G1764","v":0},{"$f":"'RAB remaining lives'!H1764","v":0},{"$f":"'RAB remaining lives'!I1764","v":0},{"$f":"'RAB remaining lives'!J1764","v":0},{"$f":"'RAB remaining lives'!K1764","v":0},{"$f":"'RAB remaining lives'!L1764","v":0},{"$f":"'RAB remaining lives'!M1764","v":0},{"$f":"'RAB remaining lives'!N1764","v":0},{"$f":"'RAB remaining lives'!O1764","v":0},{"$f":"'RAB remaining lives'!P1764","v":0},{"$f":"'RAB remaining lives'!Q1764","v":0},{"$f":"'RAB remaining lives'!R1764","v":0},{"$f":"'RAB remaining lives'!S1764","v":0},{"$f":"'RAB remaining lives'!T1764","v":0},{"$f":"'RAB remaining lives'!U1764","v":0},{"$f":"'RAB remaining lives'!V1764","v":0},{"$f":"'RAB remaining lives'!W1764","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1759,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1759,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1759","v":0},{"$f":"IFERROR(MAX(0,C1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1761-(OFFSET($C1761,0,$A1761)/(OFFSET($C1760,0,$A1761)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1762)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1759","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,D1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,D1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,E1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,E1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,F1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,F1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,G1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,G1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,H1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,H1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,I1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,I1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,J1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,J1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,K1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,K1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,L1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,L1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,M1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,M1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,N1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,N1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,O1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,O1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,P1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,P1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,Q1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,Q1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,R1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,R1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,S1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,S1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,T1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,T1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,U1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,U1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1762,0,$A1762))<0,\nMIN(0,V1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762)))),\nMAX(0,V1762-(OFFSET($C1762,0,$A1762)/(OFFSET($C1760,-$A1761,$A1762))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1759","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1759","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1759","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1759","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1759","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1759","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1759","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1759","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1759","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1759","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1759","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1759","v":0},{"$f":"IFERROR(IF((OFFSET($C1780,0,$A1780))<0,\nMIN(0,V1780-(OFFSET($C1780,0,$A1780)/(OFFSET($C1778,-$A1779,$A1780)))),\nMAX(0,V1780-(OFFSET($C1780,0,$A1780)/(OFFSET($C1778,-$A1779,$A1780))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1759","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1760","v":0},{"$f":"IF(C1784=\"n/a\",\"n/a\",MAX(0,C1784-1))","v":0},{"$f":"IF(D1784=\"n/a\",\"n/a\",MAX(0,D1784-1))","v":0},{"$f":"IF(E1784=\"n/a\",\"n/a\",MAX(0,E1784-1))","v":0},{"$f":"IF(F1784=\"n/a\",\"n/a\",MAX(0,F1784-1))","v":0},{"$f":"IF(G1784=\"n/a\",\"n/a\",MAX(0,G1784-1))","v":0},{"$f":"IF(H1784=\"n/a\",\"n/a\",MAX(0,H1784-1))","v":0},{"$f":"IF(I1784=\"n/a\",\"n/a\",MAX(0,I1784-1))","v":0},{"$f":"IF(J1784=\"n/a\",\"n/a\",MAX(0,J1784-1))","v":0},{"$f":"IF(K1784=\"n/a\",\"n/a\",MAX(0,K1784-1))","v":0},{"$f":"IF(L1784=\"n/a\",\"n/a\",MAX(0,L1784-1))","v":0},{"$f":"IF(M1784=\"n/a\",\"n/a\",MAX(0,M1784-1))","v":0},{"$f":"IF(N1784=\"n/a\",\"n/a\",MAX(0,N1784-1))","v":0},{"$f":"IF(O1784=\"n/a\",\"n/a\",MAX(0,O1784-1))","v":0},{"$f":"IF(P1784=\"n/a\",\"n/a\",MAX(0,P1784-1))","v":0},{"$f":"IF(Q1784=\"n/a\",\"n/a\",MAX(0,Q1784-1))","v":0},{"$f":"IF(R1784=\"n/a\",\"n/a\",MAX(0,R1784-1))","v":0},{"$f":"IF(S1784=\"n/a\",\"n/a\",MAX(0,S1784-1))","v":0},{"$f":"IF(T1784=\"n/a\",\"n/a\",MAX(0,T1784-1))","v":0},{"$f":"IF(U1784=\"n/a\",\"n/a\",MAX(0,U1784-1))","v":0},{"$f":"IF(V1784=\"n/a\",\"n/a\",MAX(0,V1784-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1762)","v":"RL Capex 2012-13"},null,{"$f":"D1760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1760","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1760","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1760","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1760","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1760","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1760","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1760","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1760","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1760","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1760","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1760","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1760","v":0},{"$f":"IF(V1803=\"n/a\",\"n/a\",MAX(0,V1803-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1760","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1784:C1805,0)),IF(SUM(C1761:C1782)=0,0,IF((SUMPRODUCT(C1761:C1782,C1784:C1805)/SUM(C1761:C1782))<0,1,(SUMPRODUCT(C1761:C1782,C1784:C1805)/SUM(C1761:C1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1784:D1805,0)),IF(SUM(D1761:D1782)=0,0,IF((SUMPRODUCT(D1761:D1782,D1784:D1805)/SUM(D1761:D1782))<0,1,(SUMPRODUCT(D1761:D1782,D1784:D1805)/SUM(D1761:D1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1784:E1805,0)),IF(SUM(E1761:E1782)=0,0,IF((SUMPRODUCT(E1761:E1782,E1784:E1805)/SUM(E1761:E1782))<0,1,(SUMPRODUCT(E1761:E1782,E1784:E1805)/SUM(E1761:E1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1784:F1805,0)),IF(SUM(F1761:F1782)=0,0,IF((SUMPRODUCT(F1761:F1782,F1784:F1805)/SUM(F1761:F1782))<0,1,(SUMPRODUCT(F1761:F1782,F1784:F1805)/SUM(F1761:F1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1784:G1805,0)),IF(SUM(G1761:G1782)=0,0,IF((SUMPRODUCT(G1761:G1782,G1784:G1805)/SUM(G1761:G1782))<0,1,(SUMPRODUCT(G1761:G1782,G1784:G1805)/SUM(G1761:G1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1784:H1805,0)),IF(SUM(H1761:H1782)=0,0,IF((SUMPRODUCT(H1761:H1782,H1784:H1805)/SUM(H1761:H1782))<0,1,(SUMPRODUCT(H1761:H1782,H1784:H1805)/SUM(H1761:H1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1784:I1805,0)),IF(SUM(I1761:I1782)=0,0,IF((SUMPRODUCT(I1761:I1782,I1784:I1805)/SUM(I1761:I1782))<0,1,(SUMPRODUCT(I1761:I1782,I1784:I1805)/SUM(I1761:I1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1784:J1805,0)),IF(SUM(J1761:J1782)=0,0,IF((SUMPRODUCT(J1761:J1782,J1784:J1805)/SUM(J1761:J1782))<0,1,(SUMPRODUCT(J1761:J1782,J1784:J1805)/SUM(J1761:J1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1784:K1805,0)),IF(SUM(K1761:K1782)=0,0,IF((SUMPRODUCT(K1761:K1782,K1784:K1805)/SUM(K1761:K1782))<0,1,(SUMPRODUCT(K1761:K1782,K1784:K1805)/SUM(K1761:K1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1784:L1805,0)),IF(SUM(L1761:L1782)=0,0,IF((SUMPRODUCT(L1761:L1782,L1784:L1805)/SUM(L1761:L1782))<0,1,(SUMPRODUCT(L1761:L1782,L1784:L1805)/SUM(L1761:L1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1784:M1805,0)),IF(SUM(M1761:M1782)=0,0,IF((SUMPRODUCT(M1761:M1782,M1784:M1805)/SUM(M1761:M1782))<0,1,(SUMPRODUCT(M1761:M1782,M1784:M1805)/SUM(M1761:M1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1784:N1805,0)),IF(SUM(N1761:N1782)=0,0,IF((SUMPRODUCT(N1761:N1782,N1784:N1805)/SUM(N1761:N1782))<0,1,(SUMPRODUCT(N1761:N1782,N1784:N1805)/SUM(N1761:N1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1784:O1805,0)),IF(SUM(O1761:O1782)=0,0,IF((SUMPRODUCT(O1761:O1782,O1784:O1805)/SUM(O1761:O1782))<0,1,(SUMPRODUCT(O1761:O1782,O1784:O1805)/SUM(O1761:O1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1784:P1805,0)),IF(SUM(P1761:P1782)=0,0,IF((SUMPRODUCT(P1761:P1782,P1784:P1805)/SUM(P1761:P1782))<0,1,(SUMPRODUCT(P1761:P1782,P1784:P1805)/SUM(P1761:P1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1784:Q1805,0)),IF(SUM(Q1761:Q1782)=0,0,IF((SUMPRODUCT(Q1761:Q1782,Q1784:Q1805)/SUM(Q1761:Q1782))<0,1,(SUMPRODUCT(Q1761:Q1782,Q1784:Q1805)/SUM(Q1761:Q1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1784:R1805,0)),IF(SUM(R1761:R1782)=0,0,IF((SUMPRODUCT(R1761:R1782,R1784:R1805)/SUM(R1761:R1782))<0,1,(SUMPRODUCT(R1761:R1782,R1784:R1805)/SUM(R1761:R1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1784:S1805,0)),IF(SUM(S1761:S1782)=0,0,IF((SUMPRODUCT(S1761:S1782,S1784:S1805)/SUM(S1761:S1782))<0,1,(SUMPRODUCT(S1761:S1782,S1784:S1805)/SUM(S1761:S1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1784:T1805,0)),IF(SUM(T1761:T1782)=0,0,IF((SUMPRODUCT(T1761:T1782,T1784:T1805)/SUM(T1761:T1782))<0,1,(SUMPRODUCT(T1761:T1782,T1784:T1805)/SUM(T1761:T1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1784:U1805,0)),IF(SUM(U1761:U1782)=0,0,IF((SUMPRODUCT(U1761:U1782,U1784:U1805)/SUM(U1761:U1782))<0,1,(SUMPRODUCT(U1761:U1782,U1784:U1805)/SUM(U1761:U1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1784:V1805,0)),IF(SUM(V1761:V1782)=0,0,IF((SUMPRODUCT(V1761:V1782,V1784:V1805)/SUM(V1761:V1782))<0,1,(SUMPRODUCT(V1761:V1782,V1784:V1805)/SUM(V1761:V1782)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1784:W1805,0)),IF(SUM(W1761:W1782)=0,0,IF((SUMPRODUCT(W1761:W1782,W1784:W1805)/SUM(W1761:W1782))<0,1,(SUMPRODUCT(W1761:W1782,W1784:W1805)/SUM(W1761:W1782)))),\"n/a\")","v":0}]
[]
["Asset Class 37",{"$f":"VLOOKUP($A1808,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1808,1,12,\"\"))","v":37},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1809,0)","v":0},{"$f":"'RAB remaining lives'!D1814","v":0},{"$f":"'RAB remaining lives'!E1814","v":0},{"$f":"'RAB remaining lives'!F1814","v":0},{"$f":"'RAB remaining lives'!G1814","v":0},{"$f":"'RAB remaining lives'!H1814","v":0},{"$f":"'RAB remaining lives'!I1814","v":0},{"$f":"'RAB remaining lives'!J1814","v":0},{"$f":"'RAB remaining lives'!K1814","v":0},{"$f":"'RAB remaining lives'!L1814","v":0},{"$f":"'RAB remaining lives'!M1814","v":0},{"$f":"'RAB remaining lives'!N1814","v":0},{"$f":"'RAB remaining lives'!O1814","v":0},{"$f":"'RAB remaining lives'!P1814","v":0},{"$f":"'RAB remaining lives'!Q1814","v":0},{"$f":"'RAB remaining lives'!R1814","v":0},{"$f":"'RAB remaining lives'!S1814","v":0},{"$f":"'RAB remaining lives'!T1814","v":0},{"$f":"'RAB remaining lives'!U1814","v":0},{"$f":"'RAB remaining lives'!V1814","v":0},{"$f":"'RAB remaining lives'!W1814","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1809,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1809,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1809","v":0},{"$f":"IFERROR(MAX(0,C1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1811-(OFFSET($C1811,0,$A1811)/(OFFSET($C1810,0,$A1811)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1812)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1809","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,D1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,D1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,E1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,E1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,F1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,F1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,G1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,G1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,H1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,H1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,I1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,I1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,J1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,J1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,K1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,K1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,L1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,L1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,M1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,M1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,N1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,N1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,O1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,O1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,P1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,P1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,Q1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,Q1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,R1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,R1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,S1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,S1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,T1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,T1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,U1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,U1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1812,0,$A1812))<0,\nMIN(0,V1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812)))),\nMAX(0,V1812-(OFFSET($C1812,0,$A1812)/(OFFSET($C1810,-$A1811,$A1812))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1809","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1809","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1809","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1809","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1809","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1809","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1809","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1809","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1809","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1809","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1809","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1809","v":0},{"$f":"IFERROR(IF((OFFSET($C1830,0,$A1830))<0,\nMIN(0,V1830-(OFFSET($C1830,0,$A1830)/(OFFSET($C1828,-$A1829,$A1830)))),\nMAX(0,V1830-(OFFSET($C1830,0,$A1830)/(OFFSET($C1828,-$A1829,$A1830))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1809","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1810","v":0},{"$f":"IF(C1834=\"n/a\",\"n/a\",MAX(0,C1834-1))","v":0},{"$f":"IF(D1834=\"n/a\",\"n/a\",MAX(0,D1834-1))","v":0},{"$f":"IF(E1834=\"n/a\",\"n/a\",MAX(0,E1834-1))","v":0},{"$f":"IF(F1834=\"n/a\",\"n/a\",MAX(0,F1834-1))","v":0},{"$f":"IF(G1834=\"n/a\",\"n/a\",MAX(0,G1834-1))","v":0},{"$f":"IF(H1834=\"n/a\",\"n/a\",MAX(0,H1834-1))","v":0},{"$f":"IF(I1834=\"n/a\",\"n/a\",MAX(0,I1834-1))","v":0},{"$f":"IF(J1834=\"n/a\",\"n/a\",MAX(0,J1834-1))","v":0},{"$f":"IF(K1834=\"n/a\",\"n/a\",MAX(0,K1834-1))","v":0},{"$f":"IF(L1834=\"n/a\",\"n/a\",MAX(0,L1834-1))","v":0},{"$f":"IF(M1834=\"n/a\",\"n/a\",MAX(0,M1834-1))","v":0},{"$f":"IF(N1834=\"n/a\",\"n/a\",MAX(0,N1834-1))","v":0},{"$f":"IF(O1834=\"n/a\",\"n/a\",MAX(0,O1834-1))","v":0},{"$f":"IF(P1834=\"n/a\",\"n/a\",MAX(0,P1834-1))","v":0},{"$f":"IF(Q1834=\"n/a\",\"n/a\",MAX(0,Q1834-1))","v":0},{"$f":"IF(R1834=\"n/a\",\"n/a\",MAX(0,R1834-1))","v":0},{"$f":"IF(S1834=\"n/a\",\"n/a\",MAX(0,S1834-1))","v":0},{"$f":"IF(T1834=\"n/a\",\"n/a\",MAX(0,T1834-1))","v":0},{"$f":"IF(U1834=\"n/a\",\"n/a\",MAX(0,U1834-1))","v":0},{"$f":"IF(V1834=\"n/a\",\"n/a\",MAX(0,V1834-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1812)","v":"RL Capex 2012-13"},null,{"$f":"D1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1810","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1810","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1810","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1810","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1810","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1810","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1810","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1810","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1810","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1810","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1810","v":0},{"$f":"IF(V1853=\"n/a\",\"n/a\",MAX(0,V1853-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1810","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1834:C1855,0)),IF(SUM(C1811:C1832)=0,0,IF((SUMPRODUCT(C1811:C1832,C1834:C1855)/SUM(C1811:C1832))<0,1,(SUMPRODUCT(C1811:C1832,C1834:C1855)/SUM(C1811:C1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1834:D1855,0)),IF(SUM(D1811:D1832)=0,0,IF((SUMPRODUCT(D1811:D1832,D1834:D1855)/SUM(D1811:D1832))<0,1,(SUMPRODUCT(D1811:D1832,D1834:D1855)/SUM(D1811:D1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1834:E1855,0)),IF(SUM(E1811:E1832)=0,0,IF((SUMPRODUCT(E1811:E1832,E1834:E1855)/SUM(E1811:E1832))<0,1,(SUMPRODUCT(E1811:E1832,E1834:E1855)/SUM(E1811:E1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1834:F1855,0)),IF(SUM(F1811:F1832)=0,0,IF((SUMPRODUCT(F1811:F1832,F1834:F1855)/SUM(F1811:F1832))<0,1,(SUMPRODUCT(F1811:F1832,F1834:F1855)/SUM(F1811:F1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1834:G1855,0)),IF(SUM(G1811:G1832)=0,0,IF((SUMPRODUCT(G1811:G1832,G1834:G1855)/SUM(G1811:G1832))<0,1,(SUMPRODUCT(G1811:G1832,G1834:G1855)/SUM(G1811:G1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1834:H1855,0)),IF(SUM(H1811:H1832)=0,0,IF((SUMPRODUCT(H1811:H1832,H1834:H1855)/SUM(H1811:H1832))<0,1,(SUMPRODUCT(H1811:H1832,H1834:H1855)/SUM(H1811:H1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1834:I1855,0)),IF(SUM(I1811:I1832)=0,0,IF((SUMPRODUCT(I1811:I1832,I1834:I1855)/SUM(I1811:I1832))<0,1,(SUMPRODUCT(I1811:I1832,I1834:I1855)/SUM(I1811:I1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1834:J1855,0)),IF(SUM(J1811:J1832)=0,0,IF((SUMPRODUCT(J1811:J1832,J1834:J1855)/SUM(J1811:J1832))<0,1,(SUMPRODUCT(J1811:J1832,J1834:J1855)/SUM(J1811:J1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1834:K1855,0)),IF(SUM(K1811:K1832)=0,0,IF((SUMPRODUCT(K1811:K1832,K1834:K1855)/SUM(K1811:K1832))<0,1,(SUMPRODUCT(K1811:K1832,K1834:K1855)/SUM(K1811:K1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1834:L1855,0)),IF(SUM(L1811:L1832)=0,0,IF((SUMPRODUCT(L1811:L1832,L1834:L1855)/SUM(L1811:L1832))<0,1,(SUMPRODUCT(L1811:L1832,L1834:L1855)/SUM(L1811:L1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1834:M1855,0)),IF(SUM(M1811:M1832)=0,0,IF((SUMPRODUCT(M1811:M1832,M1834:M1855)/SUM(M1811:M1832))<0,1,(SUMPRODUCT(M1811:M1832,M1834:M1855)/SUM(M1811:M1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1834:N1855,0)),IF(SUM(N1811:N1832)=0,0,IF((SUMPRODUCT(N1811:N1832,N1834:N1855)/SUM(N1811:N1832))<0,1,(SUMPRODUCT(N1811:N1832,N1834:N1855)/SUM(N1811:N1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1834:O1855,0)),IF(SUM(O1811:O1832)=0,0,IF((SUMPRODUCT(O1811:O1832,O1834:O1855)/SUM(O1811:O1832))<0,1,(SUMPRODUCT(O1811:O1832,O1834:O1855)/SUM(O1811:O1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1834:P1855,0)),IF(SUM(P1811:P1832)=0,0,IF((SUMPRODUCT(P1811:P1832,P1834:P1855)/SUM(P1811:P1832))<0,1,(SUMPRODUCT(P1811:P1832,P1834:P1855)/SUM(P1811:P1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1834:Q1855,0)),IF(SUM(Q1811:Q1832)=0,0,IF((SUMPRODUCT(Q1811:Q1832,Q1834:Q1855)/SUM(Q1811:Q1832))<0,1,(SUMPRODUCT(Q1811:Q1832,Q1834:Q1855)/SUM(Q1811:Q1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1834:R1855,0)),IF(SUM(R1811:R1832)=0,0,IF((SUMPRODUCT(R1811:R1832,R1834:R1855)/SUM(R1811:R1832))<0,1,(SUMPRODUCT(R1811:R1832,R1834:R1855)/SUM(R1811:R1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1834:S1855,0)),IF(SUM(S1811:S1832)=0,0,IF((SUMPRODUCT(S1811:S1832,S1834:S1855)/SUM(S1811:S1832))<0,1,(SUMPRODUCT(S1811:S1832,S1834:S1855)/SUM(S1811:S1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1834:T1855,0)),IF(SUM(T1811:T1832)=0,0,IF((SUMPRODUCT(T1811:T1832,T1834:T1855)/SUM(T1811:T1832))<0,1,(SUMPRODUCT(T1811:T1832,T1834:T1855)/SUM(T1811:T1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1834:U1855,0)),IF(SUM(U1811:U1832)=0,0,IF((SUMPRODUCT(U1811:U1832,U1834:U1855)/SUM(U1811:U1832))<0,1,(SUMPRODUCT(U1811:U1832,U1834:U1855)/SUM(U1811:U1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1834:V1855,0)),IF(SUM(V1811:V1832)=0,0,IF((SUMPRODUCT(V1811:V1832,V1834:V1855)/SUM(V1811:V1832))<0,1,(SUMPRODUCT(V1811:V1832,V1834:V1855)/SUM(V1811:V1832)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1834:W1855,0)),IF(SUM(W1811:W1832)=0,0,IF((SUMPRODUCT(W1811:W1832,W1834:W1855)/SUM(W1811:W1832))<0,1,(SUMPRODUCT(W1811:W1832,W1834:W1855)/SUM(W1811:W1832)))),\"n/a\")","v":0}]
[]
["Asset Class 38",{"$f":"VLOOKUP($A1858,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1858,1,12,\"\"))","v":38},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1859,0)","v":0},{"$f":"'RAB remaining lives'!D1864","v":0},{"$f":"'RAB remaining lives'!E1864","v":0},{"$f":"'RAB remaining lives'!F1864","v":0},{"$f":"'RAB remaining lives'!G1864","v":0},{"$f":"'RAB remaining lives'!H1864","v":0},{"$f":"'RAB remaining lives'!I1864","v":0},{"$f":"'RAB remaining lives'!J1864","v":0},{"$f":"'RAB remaining lives'!K1864","v":0},{"$f":"'RAB remaining lives'!L1864","v":0},{"$f":"'RAB remaining lives'!M1864","v":0},{"$f":"'RAB remaining lives'!N1864","v":0},{"$f":"'RAB remaining lives'!O1864","v":0},{"$f":"'RAB remaining lives'!P1864","v":0},{"$f":"'RAB remaining lives'!Q1864","v":0},{"$f":"'RAB remaining lives'!R1864","v":0},{"$f":"'RAB remaining lives'!S1864","v":0},{"$f":"'RAB remaining lives'!T1864","v":0},{"$f":"'RAB remaining lives'!U1864","v":0},{"$f":"'RAB remaining lives'!V1864","v":0},{"$f":"'RAB remaining lives'!W1864","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1859,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1859,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1859","v":0},{"$f":"IFERROR(MAX(0,C1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1861-(OFFSET($C1861,0,$A1861)/(OFFSET($C1860,0,$A1861)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1862)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1859","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,D1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,D1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,E1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,E1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,F1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,F1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,G1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,G1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,H1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,H1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,I1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,I1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,J1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,J1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,K1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,K1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,L1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,L1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,M1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,M1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,N1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,N1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,O1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,O1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,P1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,P1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,Q1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,Q1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,R1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,R1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,S1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,S1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,T1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,T1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,U1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,U1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1862,0,$A1862))<0,\nMIN(0,V1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862)))),\nMAX(0,V1862-(OFFSET($C1862,0,$A1862)/(OFFSET($C1860,-$A1861,$A1862))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1859","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1859","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1859","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1859","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1859","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1859","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1859","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1859","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1859","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1859","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1859","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1859","v":0},{"$f":"IFERROR(IF((OFFSET($C1880,0,$A1880))<0,\nMIN(0,V1880-(OFFSET($C1880,0,$A1880)/(OFFSET($C1878,-$A1879,$A1880)))),\nMAX(0,V1880-(OFFSET($C1880,0,$A1880)/(OFFSET($C1878,-$A1879,$A1880))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1859","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1860","v":0},{"$f":"IF(C1884=\"n/a\",\"n/a\",MAX(0,C1884-1))","v":0},{"$f":"IF(D1884=\"n/a\",\"n/a\",MAX(0,D1884-1))","v":0},{"$f":"IF(E1884=\"n/a\",\"n/a\",MAX(0,E1884-1))","v":0},{"$f":"IF(F1884=\"n/a\",\"n/a\",MAX(0,F1884-1))","v":0},{"$f":"IF(G1884=\"n/a\",\"n/a\",MAX(0,G1884-1))","v":0},{"$f":"IF(H1884=\"n/a\",\"n/a\",MAX(0,H1884-1))","v":0},{"$f":"IF(I1884=\"n/a\",\"n/a\",MAX(0,I1884-1))","v":0},{"$f":"IF(J1884=\"n/a\",\"n/a\",MAX(0,J1884-1))","v":0},{"$f":"IF(K1884=\"n/a\",\"n/a\",MAX(0,K1884-1))","v":0},{"$f":"IF(L1884=\"n/a\",\"n/a\",MAX(0,L1884-1))","v":0},{"$f":"IF(M1884=\"n/a\",\"n/a\",MAX(0,M1884-1))","v":0},{"$f":"IF(N1884=\"n/a\",\"n/a\",MAX(0,N1884-1))","v":0},{"$f":"IF(O1884=\"n/a\",\"n/a\",MAX(0,O1884-1))","v":0},{"$f":"IF(P1884=\"n/a\",\"n/a\",MAX(0,P1884-1))","v":0},{"$f":"IF(Q1884=\"n/a\",\"n/a\",MAX(0,Q1884-1))","v":0},{"$f":"IF(R1884=\"n/a\",\"n/a\",MAX(0,R1884-1))","v":0},{"$f":"IF(S1884=\"n/a\",\"n/a\",MAX(0,S1884-1))","v":0},{"$f":"IF(T1884=\"n/a\",\"n/a\",MAX(0,T1884-1))","v":0},{"$f":"IF(U1884=\"n/a\",\"n/a\",MAX(0,U1884-1))","v":0},{"$f":"IF(V1884=\"n/a\",\"n/a\",MAX(0,V1884-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1862)","v":"RL Capex 2012-13"},null,{"$f":"D1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1860","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1860","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1860","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1860","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1860","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1860","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1860","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1860","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1860","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1860","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1860","v":0},{"$f":"IF(V1903=\"n/a\",\"n/a\",MAX(0,V1903-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1860","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1884:C1905,0)),IF(SUM(C1861:C1882)=0,0,IF((SUMPRODUCT(C1861:C1882,C1884:C1905)/SUM(C1861:C1882))<0,1,(SUMPRODUCT(C1861:C1882,C1884:C1905)/SUM(C1861:C1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1884:D1905,0)),IF(SUM(D1861:D1882)=0,0,IF((SUMPRODUCT(D1861:D1882,D1884:D1905)/SUM(D1861:D1882))<0,1,(SUMPRODUCT(D1861:D1882,D1884:D1905)/SUM(D1861:D1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1884:E1905,0)),IF(SUM(E1861:E1882)=0,0,IF((SUMPRODUCT(E1861:E1882,E1884:E1905)/SUM(E1861:E1882))<0,1,(SUMPRODUCT(E1861:E1882,E1884:E1905)/SUM(E1861:E1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1884:F1905,0)),IF(SUM(F1861:F1882)=0,0,IF((SUMPRODUCT(F1861:F1882,F1884:F1905)/SUM(F1861:F1882))<0,1,(SUMPRODUCT(F1861:F1882,F1884:F1905)/SUM(F1861:F1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1884:G1905,0)),IF(SUM(G1861:G1882)=0,0,IF((SUMPRODUCT(G1861:G1882,G1884:G1905)/SUM(G1861:G1882))<0,1,(SUMPRODUCT(G1861:G1882,G1884:G1905)/SUM(G1861:G1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1884:H1905,0)),IF(SUM(H1861:H1882)=0,0,IF((SUMPRODUCT(H1861:H1882,H1884:H1905)/SUM(H1861:H1882))<0,1,(SUMPRODUCT(H1861:H1882,H1884:H1905)/SUM(H1861:H1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1884:I1905,0)),IF(SUM(I1861:I1882)=0,0,IF((SUMPRODUCT(I1861:I1882,I1884:I1905)/SUM(I1861:I1882))<0,1,(SUMPRODUCT(I1861:I1882,I1884:I1905)/SUM(I1861:I1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1884:J1905,0)),IF(SUM(J1861:J1882)=0,0,IF((SUMPRODUCT(J1861:J1882,J1884:J1905)/SUM(J1861:J1882))<0,1,(SUMPRODUCT(J1861:J1882,J1884:J1905)/SUM(J1861:J1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1884:K1905,0)),IF(SUM(K1861:K1882)=0,0,IF((SUMPRODUCT(K1861:K1882,K1884:K1905)/SUM(K1861:K1882))<0,1,(SUMPRODUCT(K1861:K1882,K1884:K1905)/SUM(K1861:K1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1884:L1905,0)),IF(SUM(L1861:L1882)=0,0,IF((SUMPRODUCT(L1861:L1882,L1884:L1905)/SUM(L1861:L1882))<0,1,(SUMPRODUCT(L1861:L1882,L1884:L1905)/SUM(L1861:L1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1884:M1905,0)),IF(SUM(M1861:M1882)=0,0,IF((SUMPRODUCT(M1861:M1882,M1884:M1905)/SUM(M1861:M1882))<0,1,(SUMPRODUCT(M1861:M1882,M1884:M1905)/SUM(M1861:M1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1884:N1905,0)),IF(SUM(N1861:N1882)=0,0,IF((SUMPRODUCT(N1861:N1882,N1884:N1905)/SUM(N1861:N1882))<0,1,(SUMPRODUCT(N1861:N1882,N1884:N1905)/SUM(N1861:N1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1884:O1905,0)),IF(SUM(O1861:O1882)=0,0,IF((SUMPRODUCT(O1861:O1882,O1884:O1905)/SUM(O1861:O1882))<0,1,(SUMPRODUCT(O1861:O1882,O1884:O1905)/SUM(O1861:O1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1884:P1905,0)),IF(SUM(P1861:P1882)=0,0,IF((SUMPRODUCT(P1861:P1882,P1884:P1905)/SUM(P1861:P1882))<0,1,(SUMPRODUCT(P1861:P1882,P1884:P1905)/SUM(P1861:P1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1884:Q1905,0)),IF(SUM(Q1861:Q1882)=0,0,IF((SUMPRODUCT(Q1861:Q1882,Q1884:Q1905)/SUM(Q1861:Q1882))<0,1,(SUMPRODUCT(Q1861:Q1882,Q1884:Q1905)/SUM(Q1861:Q1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1884:R1905,0)),IF(SUM(R1861:R1882)=0,0,IF((SUMPRODUCT(R1861:R1882,R1884:R1905)/SUM(R1861:R1882))<0,1,(SUMPRODUCT(R1861:R1882,R1884:R1905)/SUM(R1861:R1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1884:S1905,0)),IF(SUM(S1861:S1882)=0,0,IF((SUMPRODUCT(S1861:S1882,S1884:S1905)/SUM(S1861:S1882))<0,1,(SUMPRODUCT(S1861:S1882,S1884:S1905)/SUM(S1861:S1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1884:T1905,0)),IF(SUM(T1861:T1882)=0,0,IF((SUMPRODUCT(T1861:T1882,T1884:T1905)/SUM(T1861:T1882))<0,1,(SUMPRODUCT(T1861:T1882,T1884:T1905)/SUM(T1861:T1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1884:U1905,0)),IF(SUM(U1861:U1882)=0,0,IF((SUMPRODUCT(U1861:U1882,U1884:U1905)/SUM(U1861:U1882))<0,1,(SUMPRODUCT(U1861:U1882,U1884:U1905)/SUM(U1861:U1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1884:V1905,0)),IF(SUM(V1861:V1882)=0,0,IF((SUMPRODUCT(V1861:V1882,V1884:V1905)/SUM(V1861:V1882))<0,1,(SUMPRODUCT(V1861:V1882,V1884:V1905)/SUM(V1861:V1882)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1884:W1905,0)),IF(SUM(W1861:W1882)=0,0,IF((SUMPRODUCT(W1861:W1882,W1884:W1905)/SUM(W1861:W1882))<0,1,(SUMPRODUCT(W1861:W1882,W1884:W1905)/SUM(W1861:W1882)))),\"n/a\")","v":0}]
[]
["Asset Class 39",{"$f":"VLOOKUP($A1908,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1908,1,12,\"\"))","v":39},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1909,0)","v":0},{"$f":"'RAB remaining lives'!D1914","v":0},{"$f":"'RAB remaining lives'!E1914","v":0},{"$f":"'RAB remaining lives'!F1914","v":0},{"$f":"'RAB remaining lives'!G1914","v":0},{"$f":"'RAB remaining lives'!H1914","v":0},{"$f":"'RAB remaining lives'!I1914","v":0},{"$f":"'RAB remaining lives'!J1914","v":0},{"$f":"'RAB remaining lives'!K1914","v":0},{"$f":"'RAB remaining lives'!L1914","v":0},{"$f":"'RAB remaining lives'!M1914","v":0},{"$f":"'RAB remaining lives'!N1914","v":0},{"$f":"'RAB remaining lives'!O1914","v":0},{"$f":"'RAB remaining lives'!P1914","v":0},{"$f":"'RAB remaining lives'!Q1914","v":0},{"$f":"'RAB remaining lives'!R1914","v":0},{"$f":"'RAB remaining lives'!S1914","v":0},{"$f":"'RAB remaining lives'!T1914","v":0},{"$f":"'RAB remaining lives'!U1914","v":0},{"$f":"'RAB remaining lives'!V1914","v":0},{"$f":"'RAB remaining lives'!W1914","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1909,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1909,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1909","v":0},{"$f":"IFERROR(MAX(0,C1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1911-(OFFSET($C1911,0,$A1911)/(OFFSET($C1910,0,$A1911)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1912)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1909","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,D1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,D1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,E1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,E1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,F1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,F1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,G1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,G1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,H1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,H1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,I1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,I1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,J1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,J1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,K1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,K1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,L1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,L1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,M1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,M1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,N1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,N1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,O1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,O1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,P1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,P1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,Q1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,Q1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,R1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,R1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,S1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,S1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,T1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,T1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,U1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,U1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1912,0,$A1912))<0,\nMIN(0,V1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912)))),\nMAX(0,V1912-(OFFSET($C1912,0,$A1912)/(OFFSET($C1910,-$A1911,$A1912))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1909","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1909","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1909","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1909","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1909","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1909","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1909","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1909","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1909","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1909","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1909","v":0},{"$f":"IFERROR(IF((OFFSET($C1930,0,$A1930))<0,\nMIN(0,V1930-(OFFSET($C1930,0,$A1930)/(OFFSET($C1928,-$A1929,$A1930)))),\nMAX(0,V1930-(OFFSET($C1930,0,$A1930)/(OFFSET($C1928,-$A1929,$A1930))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1909","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1910","v":0},{"$f":"IF(C1934=\"n/a\",\"n/a\",MAX(0,C1934-1))","v":0},{"$f":"IF(D1934=\"n/a\",\"n/a\",MAX(0,D1934-1))","v":0},{"$f":"IF(E1934=\"n/a\",\"n/a\",MAX(0,E1934-1))","v":0},{"$f":"IF(F1934=\"n/a\",\"n/a\",MAX(0,F1934-1))","v":0},{"$f":"IF(G1934=\"n/a\",\"n/a\",MAX(0,G1934-1))","v":0},{"$f":"IF(H1934=\"n/a\",\"n/a\",MAX(0,H1934-1))","v":0},{"$f":"IF(I1934=\"n/a\",\"n/a\",MAX(0,I1934-1))","v":0},{"$f":"IF(J1934=\"n/a\",\"n/a\",MAX(0,J1934-1))","v":0},{"$f":"IF(K1934=\"n/a\",\"n/a\",MAX(0,K1934-1))","v":0},{"$f":"IF(L1934=\"n/a\",\"n/a\",MAX(0,L1934-1))","v":0},{"$f":"IF(M1934=\"n/a\",\"n/a\",MAX(0,M1934-1))","v":0},{"$f":"IF(N1934=\"n/a\",\"n/a\",MAX(0,N1934-1))","v":0},{"$f":"IF(O1934=\"n/a\",\"n/a\",MAX(0,O1934-1))","v":0},{"$f":"IF(P1934=\"n/a\",\"n/a\",MAX(0,P1934-1))","v":0},{"$f":"IF(Q1934=\"n/a\",\"n/a\",MAX(0,Q1934-1))","v":0},{"$f":"IF(R1934=\"n/a\",\"n/a\",MAX(0,R1934-1))","v":0},{"$f":"IF(S1934=\"n/a\",\"n/a\",MAX(0,S1934-1))","v":0},{"$f":"IF(T1934=\"n/a\",\"n/a\",MAX(0,T1934-1))","v":0},{"$f":"IF(U1934=\"n/a\",\"n/a\",MAX(0,U1934-1))","v":0},{"$f":"IF(V1934=\"n/a\",\"n/a\",MAX(0,V1934-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1912)","v":"RL Capex 2012-13"},null,{"$f":"D1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1910","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1910","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1910","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1910","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1910","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1910","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1910","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1910","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1910","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1910","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1910","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1910","v":0},{"$f":"IF(V1953=\"n/a\",\"n/a\",MAX(0,V1953-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1910","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1934:C1955,0)),IF(SUM(C1911:C1932)=0,0,IF((SUMPRODUCT(C1911:C1932,C1934:C1955)/SUM(C1911:C1932))<0,1,(SUMPRODUCT(C1911:C1932,C1934:C1955)/SUM(C1911:C1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1934:D1955,0)),IF(SUM(D1911:D1932)=0,0,IF((SUMPRODUCT(D1911:D1932,D1934:D1955)/SUM(D1911:D1932))<0,1,(SUMPRODUCT(D1911:D1932,D1934:D1955)/SUM(D1911:D1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1934:E1955,0)),IF(SUM(E1911:E1932)=0,0,IF((SUMPRODUCT(E1911:E1932,E1934:E1955)/SUM(E1911:E1932))<0,1,(SUMPRODUCT(E1911:E1932,E1934:E1955)/SUM(E1911:E1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1934:F1955,0)),IF(SUM(F1911:F1932)=0,0,IF((SUMPRODUCT(F1911:F1932,F1934:F1955)/SUM(F1911:F1932))<0,1,(SUMPRODUCT(F1911:F1932,F1934:F1955)/SUM(F1911:F1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1934:G1955,0)),IF(SUM(G1911:G1932)=0,0,IF((SUMPRODUCT(G1911:G1932,G1934:G1955)/SUM(G1911:G1932))<0,1,(SUMPRODUCT(G1911:G1932,G1934:G1955)/SUM(G1911:G1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1934:H1955,0)),IF(SUM(H1911:H1932)=0,0,IF((SUMPRODUCT(H1911:H1932,H1934:H1955)/SUM(H1911:H1932))<0,1,(SUMPRODUCT(H1911:H1932,H1934:H1955)/SUM(H1911:H1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1934:I1955,0)),IF(SUM(I1911:I1932)=0,0,IF((SUMPRODUCT(I1911:I1932,I1934:I1955)/SUM(I1911:I1932))<0,1,(SUMPRODUCT(I1911:I1932,I1934:I1955)/SUM(I1911:I1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1934:J1955,0)),IF(SUM(J1911:J1932)=0,0,IF((SUMPRODUCT(J1911:J1932,J1934:J1955)/SUM(J1911:J1932))<0,1,(SUMPRODUCT(J1911:J1932,J1934:J1955)/SUM(J1911:J1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1934:K1955,0)),IF(SUM(K1911:K1932)=0,0,IF((SUMPRODUCT(K1911:K1932,K1934:K1955)/SUM(K1911:K1932))<0,1,(SUMPRODUCT(K1911:K1932,K1934:K1955)/SUM(K1911:K1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1934:L1955,0)),IF(SUM(L1911:L1932)=0,0,IF((SUMPRODUCT(L1911:L1932,L1934:L1955)/SUM(L1911:L1932))<0,1,(SUMPRODUCT(L1911:L1932,L1934:L1955)/SUM(L1911:L1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1934:M1955,0)),IF(SUM(M1911:M1932)=0,0,IF((SUMPRODUCT(M1911:M1932,M1934:M1955)/SUM(M1911:M1932))<0,1,(SUMPRODUCT(M1911:M1932,M1934:M1955)/SUM(M1911:M1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1934:N1955,0)),IF(SUM(N1911:N1932)=0,0,IF((SUMPRODUCT(N1911:N1932,N1934:N1955)/SUM(N1911:N1932))<0,1,(SUMPRODUCT(N1911:N1932,N1934:N1955)/SUM(N1911:N1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1934:O1955,0)),IF(SUM(O1911:O1932)=0,0,IF((SUMPRODUCT(O1911:O1932,O1934:O1955)/SUM(O1911:O1932))<0,1,(SUMPRODUCT(O1911:O1932,O1934:O1955)/SUM(O1911:O1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1934:P1955,0)),IF(SUM(P1911:P1932)=0,0,IF((SUMPRODUCT(P1911:P1932,P1934:P1955)/SUM(P1911:P1932))<0,1,(SUMPRODUCT(P1911:P1932,P1934:P1955)/SUM(P1911:P1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1934:Q1955,0)),IF(SUM(Q1911:Q1932)=0,0,IF((SUMPRODUCT(Q1911:Q1932,Q1934:Q1955)/SUM(Q1911:Q1932))<0,1,(SUMPRODUCT(Q1911:Q1932,Q1934:Q1955)/SUM(Q1911:Q1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1934:R1955,0)),IF(SUM(R1911:R1932)=0,0,IF((SUMPRODUCT(R1911:R1932,R1934:R1955)/SUM(R1911:R1932))<0,1,(SUMPRODUCT(R1911:R1932,R1934:R1955)/SUM(R1911:R1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1934:S1955,0)),IF(SUM(S1911:S1932)=0,0,IF((SUMPRODUCT(S1911:S1932,S1934:S1955)/SUM(S1911:S1932))<0,1,(SUMPRODUCT(S1911:S1932,S1934:S1955)/SUM(S1911:S1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1934:T1955,0)),IF(SUM(T1911:T1932)=0,0,IF((SUMPRODUCT(T1911:T1932,T1934:T1955)/SUM(T1911:T1932))<0,1,(SUMPRODUCT(T1911:T1932,T1934:T1955)/SUM(T1911:T1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1934:U1955,0)),IF(SUM(U1911:U1932)=0,0,IF((SUMPRODUCT(U1911:U1932,U1934:U1955)/SUM(U1911:U1932))<0,1,(SUMPRODUCT(U1911:U1932,U1934:U1955)/SUM(U1911:U1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1934:V1955,0)),IF(SUM(V1911:V1932)=0,0,IF((SUMPRODUCT(V1911:V1932,V1934:V1955)/SUM(V1911:V1932))<0,1,(SUMPRODUCT(V1911:V1932,V1934:V1955)/SUM(V1911:V1932)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1934:W1955,0)),IF(SUM(W1911:W1932)=0,0,IF((SUMPRODUCT(W1911:W1932,W1934:W1955)/SUM(W1911:W1932))<0,1,(SUMPRODUCT(W1911:W1932,W1934:W1955)/SUM(W1911:W1932)))),\"n/a\")","v":0}]
[]
["Asset Class 40",{"$f":"VLOOKUP($A1958,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A1958,1,12,\"\"))","v":40},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A1959,0)","v":0},{"$f":"'RAB remaining lives'!D1964","v":0},{"$f":"'RAB remaining lives'!E1964","v":0},{"$f":"'RAB remaining lives'!F1964","v":0},{"$f":"'RAB remaining lives'!G1964","v":0},{"$f":"'RAB remaining lives'!H1964","v":0},{"$f":"'RAB remaining lives'!I1964","v":0},{"$f":"'RAB remaining lives'!J1964","v":0},{"$f":"'RAB remaining lives'!K1964","v":0},{"$f":"'RAB remaining lives'!L1964","v":0},{"$f":"'RAB remaining lives'!M1964","v":0},{"$f":"'RAB remaining lives'!N1964","v":0},{"$f":"'RAB remaining lives'!O1964","v":0},{"$f":"'RAB remaining lives'!P1964","v":0},{"$f":"'RAB remaining lives'!Q1964","v":0},{"$f":"'RAB remaining lives'!R1964","v":0},{"$f":"'RAB remaining lives'!S1964","v":0},{"$f":"'RAB remaining lives'!T1964","v":0},{"$f":"'RAB remaining lives'!U1964","v":0},{"$f":"'RAB remaining lives'!V1964","v":0},{"$f":"'RAB remaining lives'!W1964","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1959,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A1959,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C1959","v":0},{"$f":"IFERROR(MAX(0,C1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,D1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,E1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,F1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,G1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,H1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,I1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,J1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,K1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,L1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,M1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,N1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,O1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,P1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,R1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,S1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,T1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,U1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0},{"$f":"IFERROR(MAX(0,V1961-(OFFSET($C1961,0,$A1961)/(OFFSET($C1960,0,$A1961)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A1962)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D1959","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,D1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,D1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,E1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,E1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,F1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,F1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,G1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,G1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,H1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,H1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,I1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,I1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,J1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,J1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,K1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,K1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,L1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,L1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,M1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,M1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,N1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,N1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,O1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,O1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,P1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,P1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,Q1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,Q1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,R1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,R1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,S1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,S1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,T1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,T1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,U1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,U1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C1962,0,$A1962))<0,\nMIN(0,V1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962)))),\nMAX(0,V1962-(OFFSET($C1962,0,$A1962)/(OFFSET($C1960,-$A1961,$A1962))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1959","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1959","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1959","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1959","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1959","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1959","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1959","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1959","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1959","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1959","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1959","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1959","v":0},{"$f":"IFERROR(IF((OFFSET($C1980,0,$A1980))<0,\nMIN(0,V1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1978,-$A1979,$A1980)))),\nMAX(0,V1980-(OFFSET($C1980,0,$A1980)/(OFFSET($C1978,-$A1979,$A1980))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1959","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C1960","v":0},{"$f":"IF(C1984=\"n/a\",\"n/a\",MAX(0,C1984-1))","v":0},{"$f":"IF(D1984=\"n/a\",\"n/a\",MAX(0,D1984-1))","v":0},{"$f":"IF(E1984=\"n/a\",\"n/a\",MAX(0,E1984-1))","v":0},{"$f":"IF(F1984=\"n/a\",\"n/a\",MAX(0,F1984-1))","v":0},{"$f":"IF(G1984=\"n/a\",\"n/a\",MAX(0,G1984-1))","v":0},{"$f":"IF(H1984=\"n/a\",\"n/a\",MAX(0,H1984-1))","v":0},{"$f":"IF(I1984=\"n/a\",\"n/a\",MAX(0,I1984-1))","v":0},{"$f":"IF(J1984=\"n/a\",\"n/a\",MAX(0,J1984-1))","v":0},{"$f":"IF(K1984=\"n/a\",\"n/a\",MAX(0,K1984-1))","v":0},{"$f":"IF(L1984=\"n/a\",\"n/a\",MAX(0,L1984-1))","v":0},{"$f":"IF(M1984=\"n/a\",\"n/a\",MAX(0,M1984-1))","v":0},{"$f":"IF(N1984=\"n/a\",\"n/a\",MAX(0,N1984-1))","v":0},{"$f":"IF(O1984=\"n/a\",\"n/a\",MAX(0,O1984-1))","v":0},{"$f":"IF(P1984=\"n/a\",\"n/a\",MAX(0,P1984-1))","v":0},{"$f":"IF(Q1984=\"n/a\",\"n/a\",MAX(0,Q1984-1))","v":0},{"$f":"IF(R1984=\"n/a\",\"n/a\",MAX(0,R1984-1))","v":0},{"$f":"IF(S1984=\"n/a\",\"n/a\",MAX(0,S1984-1))","v":0},{"$f":"IF(T1984=\"n/a\",\"n/a\",MAX(0,T1984-1))","v":0},{"$f":"IF(U1984=\"n/a\",\"n/a\",MAX(0,U1984-1))","v":0},{"$f":"IF(V1984=\"n/a\",\"n/a\",MAX(0,V1984-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A1962)","v":"RL Capex 2012-13"},null,{"$f":"D1960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E1960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F1960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G1960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H1960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I1960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J1960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K1960","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L1960","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M1960","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1960","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1960","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1960","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1960","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1960","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1960","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1960","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1960","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1960","v":0},{"$f":"IF(V2003=\"n/a\",\"n/a\",MAX(0,V2003-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W1960","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C1984:C2005,0)),IF(SUM(C1961:C1982)=0,0,IF((SUMPRODUCT(C1961:C1982,C1984:C2005)/SUM(C1961:C1982))<0,1,(SUMPRODUCT(C1961:C1982,C1984:C2005)/SUM(C1961:C1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D1984:D2005,0)),IF(SUM(D1961:D1982)=0,0,IF((SUMPRODUCT(D1961:D1982,D1984:D2005)/SUM(D1961:D1982))<0,1,(SUMPRODUCT(D1961:D1982,D1984:D2005)/SUM(D1961:D1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E1984:E2005,0)),IF(SUM(E1961:E1982)=0,0,IF((SUMPRODUCT(E1961:E1982,E1984:E2005)/SUM(E1961:E1982))<0,1,(SUMPRODUCT(E1961:E1982,E1984:E2005)/SUM(E1961:E1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F1984:F2005,0)),IF(SUM(F1961:F1982)=0,0,IF((SUMPRODUCT(F1961:F1982,F1984:F2005)/SUM(F1961:F1982))<0,1,(SUMPRODUCT(F1961:F1982,F1984:F2005)/SUM(F1961:F1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G1984:G2005,0)),IF(SUM(G1961:G1982)=0,0,IF((SUMPRODUCT(G1961:G1982,G1984:G2005)/SUM(G1961:G1982))<0,1,(SUMPRODUCT(G1961:G1982,G1984:G2005)/SUM(G1961:G1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H1984:H2005,0)),IF(SUM(H1961:H1982)=0,0,IF((SUMPRODUCT(H1961:H1982,H1984:H2005)/SUM(H1961:H1982))<0,1,(SUMPRODUCT(H1961:H1982,H1984:H2005)/SUM(H1961:H1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I1984:I2005,0)),IF(SUM(I1961:I1982)=0,0,IF((SUMPRODUCT(I1961:I1982,I1984:I2005)/SUM(I1961:I1982))<0,1,(SUMPRODUCT(I1961:I1982,I1984:I2005)/SUM(I1961:I1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J1984:J2005,0)),IF(SUM(J1961:J1982)=0,0,IF((SUMPRODUCT(J1961:J1982,J1984:J2005)/SUM(J1961:J1982))<0,1,(SUMPRODUCT(J1961:J1982,J1984:J2005)/SUM(J1961:J1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K1984:K2005,0)),IF(SUM(K1961:K1982)=0,0,IF((SUMPRODUCT(K1961:K1982,K1984:K2005)/SUM(K1961:K1982))<0,1,(SUMPRODUCT(K1961:K1982,K1984:K2005)/SUM(K1961:K1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L1984:L2005,0)),IF(SUM(L1961:L1982)=0,0,IF((SUMPRODUCT(L1961:L1982,L1984:L2005)/SUM(L1961:L1982))<0,1,(SUMPRODUCT(L1961:L1982,L1984:L2005)/SUM(L1961:L1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M1984:M2005,0)),IF(SUM(M1961:M1982)=0,0,IF((SUMPRODUCT(M1961:M1982,M1984:M2005)/SUM(M1961:M1982))<0,1,(SUMPRODUCT(M1961:M1982,M1984:M2005)/SUM(M1961:M1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N1984:N2005,0)),IF(SUM(N1961:N1982)=0,0,IF((SUMPRODUCT(N1961:N1982,N1984:N2005)/SUM(N1961:N1982))<0,1,(SUMPRODUCT(N1961:N1982,N1984:N2005)/SUM(N1961:N1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O1984:O2005,0)),IF(SUM(O1961:O1982)=0,0,IF((SUMPRODUCT(O1961:O1982,O1984:O2005)/SUM(O1961:O1982))<0,1,(SUMPRODUCT(O1961:O1982,O1984:O2005)/SUM(O1961:O1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P1984:P2005,0)),IF(SUM(P1961:P1982)=0,0,IF((SUMPRODUCT(P1961:P1982,P1984:P2005)/SUM(P1961:P1982))<0,1,(SUMPRODUCT(P1961:P1982,P1984:P2005)/SUM(P1961:P1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q1984:Q2005,0)),IF(SUM(Q1961:Q1982)=0,0,IF((SUMPRODUCT(Q1961:Q1982,Q1984:Q2005)/SUM(Q1961:Q1982))<0,1,(SUMPRODUCT(Q1961:Q1982,Q1984:Q2005)/SUM(Q1961:Q1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R1984:R2005,0)),IF(SUM(R1961:R1982)=0,0,IF((SUMPRODUCT(R1961:R1982,R1984:R2005)/SUM(R1961:R1982))<0,1,(SUMPRODUCT(R1961:R1982,R1984:R2005)/SUM(R1961:R1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S1984:S2005,0)),IF(SUM(S1961:S1982)=0,0,IF((SUMPRODUCT(S1961:S1982,S1984:S2005)/SUM(S1961:S1982))<0,1,(SUMPRODUCT(S1961:S1982,S1984:S2005)/SUM(S1961:S1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T1984:T2005,0)),IF(SUM(T1961:T1982)=0,0,IF((SUMPRODUCT(T1961:T1982,T1984:T2005)/SUM(T1961:T1982))<0,1,(SUMPRODUCT(T1961:T1982,T1984:T2005)/SUM(T1961:T1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U1984:U2005,0)),IF(SUM(U1961:U1982)=0,0,IF((SUMPRODUCT(U1961:U1982,U1984:U2005)/SUM(U1961:U1982))<0,1,(SUMPRODUCT(U1961:U1982,U1984:U2005)/SUM(U1961:U1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V1984:V2005,0)),IF(SUM(V1961:V1982)=0,0,IF((SUMPRODUCT(V1961:V1982,V1984:V2005)/SUM(V1961:V1982))<0,1,(SUMPRODUCT(V1961:V1982,V1984:V2005)/SUM(V1961:V1982)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W1984:W2005,0)),IF(SUM(W1961:W1982)=0,0,IF((SUMPRODUCT(W1961:W1982,W1984:W2005)/SUM(W1961:W1982))<0,1,(SUMPRODUCT(W1961:W1982,W1984:W2005)/SUM(W1961:W1982)))),\"n/a\")","v":0}]
[]
["Asset Class 41",{"$f":"VLOOKUP($A2008,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2008,1,12,\"\"))","v":41},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2009,0)","v":0},{"$f":"'RAB remaining lives'!D2014","v":0},{"$f":"'RAB remaining lives'!E2014","v":0},{"$f":"'RAB remaining lives'!F2014","v":0},{"$f":"'RAB remaining lives'!G2014","v":0},{"$f":"'RAB remaining lives'!H2014","v":0},{"$f":"'RAB remaining lives'!I2014","v":0},{"$f":"'RAB remaining lives'!J2014","v":0},{"$f":"'RAB remaining lives'!K2014","v":0},{"$f":"'RAB remaining lives'!L2014","v":0},{"$f":"'RAB remaining lives'!M2014","v":0},{"$f":"'RAB remaining lives'!N2014","v":0},{"$f":"'RAB remaining lives'!O2014","v":0},{"$f":"'RAB remaining lives'!P2014","v":0},{"$f":"'RAB remaining lives'!Q2014","v":0},{"$f":"'RAB remaining lives'!R2014","v":0},{"$f":"'RAB remaining lives'!S2014","v":0},{"$f":"'RAB remaining lives'!T2014","v":0},{"$f":"'RAB remaining lives'!U2014","v":0},{"$f":"'RAB remaining lives'!V2014","v":0},{"$f":"'RAB remaining lives'!W2014","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2009,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2009,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2009","v":0},{"$f":"IFERROR(MAX(0,C2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2011-(OFFSET($C2011,0,$A2011)/(OFFSET($C2010,0,$A2011)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2012)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D2009","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,D2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,D2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,E2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,E2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,F2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,F2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,G2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,G2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,H2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,H2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,I2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,I2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,J2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,J2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,K2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,K2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,L2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,L2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,M2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,M2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,N2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,N2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,O2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,O2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,P2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,P2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,Q2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,Q2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,R2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,R2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,S2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,S2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,T2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,T2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,U2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,U2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2012,0,$A2012))<0,\nMIN(0,V2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012)))),\nMAX(0,V2012-(OFFSET($C2012,0,$A2012)/(OFFSET($C2010,-$A2011,$A2012))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2009","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2009","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2009","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2009","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2009","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2009","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2009","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2009","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2009","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2009","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2009","v":0},{"$f":"IFERROR(IF((OFFSET($C2030,0,$A2030))<0,\nMIN(0,V2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2028,-$A2029,$A2030)))),\nMAX(0,V2030-(OFFSET($C2030,0,$A2030)/(OFFSET($C2028,-$A2029,$A2030))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2009","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2010","v":0},{"$f":"IF(C2034=\"n/a\",\"n/a\",MAX(0,C2034-1))","v":0},{"$f":"IF(D2034=\"n/a\",\"n/a\",MAX(0,D2034-1))","v":0},{"$f":"IF(E2034=\"n/a\",\"n/a\",MAX(0,E2034-1))","v":0},{"$f":"IF(F2034=\"n/a\",\"n/a\",MAX(0,F2034-1))","v":0},{"$f":"IF(G2034=\"n/a\",\"n/a\",MAX(0,G2034-1))","v":0},{"$f":"IF(H2034=\"n/a\",\"n/a\",MAX(0,H2034-1))","v":0},{"$f":"IF(I2034=\"n/a\",\"n/a\",MAX(0,I2034-1))","v":0},{"$f":"IF(J2034=\"n/a\",\"n/a\",MAX(0,J2034-1))","v":0},{"$f":"IF(K2034=\"n/a\",\"n/a\",MAX(0,K2034-1))","v":0},{"$f":"IF(L2034=\"n/a\",\"n/a\",MAX(0,L2034-1))","v":0},{"$f":"IF(M2034=\"n/a\",\"n/a\",MAX(0,M2034-1))","v":0},{"$f":"IF(N2034=\"n/a\",\"n/a\",MAX(0,N2034-1))","v":0},{"$f":"IF(O2034=\"n/a\",\"n/a\",MAX(0,O2034-1))","v":0},{"$f":"IF(P2034=\"n/a\",\"n/a\",MAX(0,P2034-1))","v":0},{"$f":"IF(Q2034=\"n/a\",\"n/a\",MAX(0,Q2034-1))","v":0},{"$f":"IF(R2034=\"n/a\",\"n/a\",MAX(0,R2034-1))","v":0},{"$f":"IF(S2034=\"n/a\",\"n/a\",MAX(0,S2034-1))","v":0},{"$f":"IF(T2034=\"n/a\",\"n/a\",MAX(0,T2034-1))","v":0},{"$f":"IF(U2034=\"n/a\",\"n/a\",MAX(0,U2034-1))","v":0},{"$f":"IF(V2034=\"n/a\",\"n/a\",MAX(0,V2034-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2012)","v":"RL Capex 2012-13"},null,{"$f":"D2010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2010","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2010","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2010","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2010","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2010","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2010","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2010","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2010","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2010","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2010","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2010","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2010","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2010","v":0},{"$f":"IF(V2053=\"n/a\",\"n/a\",MAX(0,V2053-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2010","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2034:C2055,0)),IF(SUM(C2011:C2032)=0,0,IF((SUMPRODUCT(C2011:C2032,C2034:C2055)/SUM(C2011:C2032))<0,1,(SUMPRODUCT(C2011:C2032,C2034:C2055)/SUM(C2011:C2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2034:D2055,0)),IF(SUM(D2011:D2032)=0,0,IF((SUMPRODUCT(D2011:D2032,D2034:D2055)/SUM(D2011:D2032))<0,1,(SUMPRODUCT(D2011:D2032,D2034:D2055)/SUM(D2011:D2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2034:E2055,0)),IF(SUM(E2011:E2032)=0,0,IF((SUMPRODUCT(E2011:E2032,E2034:E2055)/SUM(E2011:E2032))<0,1,(SUMPRODUCT(E2011:E2032,E2034:E2055)/SUM(E2011:E2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2034:F2055,0)),IF(SUM(F2011:F2032)=0,0,IF((SUMPRODUCT(F2011:F2032,F2034:F2055)/SUM(F2011:F2032))<0,1,(SUMPRODUCT(F2011:F2032,F2034:F2055)/SUM(F2011:F2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2034:G2055,0)),IF(SUM(G2011:G2032)=0,0,IF((SUMPRODUCT(G2011:G2032,G2034:G2055)/SUM(G2011:G2032))<0,1,(SUMPRODUCT(G2011:G2032,G2034:G2055)/SUM(G2011:G2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2034:H2055,0)),IF(SUM(H2011:H2032)=0,0,IF((SUMPRODUCT(H2011:H2032,H2034:H2055)/SUM(H2011:H2032))<0,1,(SUMPRODUCT(H2011:H2032,H2034:H2055)/SUM(H2011:H2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2034:I2055,0)),IF(SUM(I2011:I2032)=0,0,IF((SUMPRODUCT(I2011:I2032,I2034:I2055)/SUM(I2011:I2032))<0,1,(SUMPRODUCT(I2011:I2032,I2034:I2055)/SUM(I2011:I2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2034:J2055,0)),IF(SUM(J2011:J2032)=0,0,IF((SUMPRODUCT(J2011:J2032,J2034:J2055)/SUM(J2011:J2032))<0,1,(SUMPRODUCT(J2011:J2032,J2034:J2055)/SUM(J2011:J2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2034:K2055,0)),IF(SUM(K2011:K2032)=0,0,IF((SUMPRODUCT(K2011:K2032,K2034:K2055)/SUM(K2011:K2032))<0,1,(SUMPRODUCT(K2011:K2032,K2034:K2055)/SUM(K2011:K2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2034:L2055,0)),IF(SUM(L2011:L2032)=0,0,IF((SUMPRODUCT(L2011:L2032,L2034:L2055)/SUM(L2011:L2032))<0,1,(SUMPRODUCT(L2011:L2032,L2034:L2055)/SUM(L2011:L2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2034:M2055,0)),IF(SUM(M2011:M2032)=0,0,IF((SUMPRODUCT(M2011:M2032,M2034:M2055)/SUM(M2011:M2032))<0,1,(SUMPRODUCT(M2011:M2032,M2034:M2055)/SUM(M2011:M2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2034:N2055,0)),IF(SUM(N2011:N2032)=0,0,IF((SUMPRODUCT(N2011:N2032,N2034:N2055)/SUM(N2011:N2032))<0,1,(SUMPRODUCT(N2011:N2032,N2034:N2055)/SUM(N2011:N2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2034:O2055,0)),IF(SUM(O2011:O2032)=0,0,IF((SUMPRODUCT(O2011:O2032,O2034:O2055)/SUM(O2011:O2032))<0,1,(SUMPRODUCT(O2011:O2032,O2034:O2055)/SUM(O2011:O2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2034:P2055,0)),IF(SUM(P2011:P2032)=0,0,IF((SUMPRODUCT(P2011:P2032,P2034:P2055)/SUM(P2011:P2032))<0,1,(SUMPRODUCT(P2011:P2032,P2034:P2055)/SUM(P2011:P2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2034:Q2055,0)),IF(SUM(Q2011:Q2032)=0,0,IF((SUMPRODUCT(Q2011:Q2032,Q2034:Q2055)/SUM(Q2011:Q2032))<0,1,(SUMPRODUCT(Q2011:Q2032,Q2034:Q2055)/SUM(Q2011:Q2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2034:R2055,0)),IF(SUM(R2011:R2032)=0,0,IF((SUMPRODUCT(R2011:R2032,R2034:R2055)/SUM(R2011:R2032))<0,1,(SUMPRODUCT(R2011:R2032,R2034:R2055)/SUM(R2011:R2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2034:S2055,0)),IF(SUM(S2011:S2032)=0,0,IF((SUMPRODUCT(S2011:S2032,S2034:S2055)/SUM(S2011:S2032))<0,1,(SUMPRODUCT(S2011:S2032,S2034:S2055)/SUM(S2011:S2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2034:T2055,0)),IF(SUM(T2011:T2032)=0,0,IF((SUMPRODUCT(T2011:T2032,T2034:T2055)/SUM(T2011:T2032))<0,1,(SUMPRODUCT(T2011:T2032,T2034:T2055)/SUM(T2011:T2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2034:U2055,0)),IF(SUM(U2011:U2032)=0,0,IF((SUMPRODUCT(U2011:U2032,U2034:U2055)/SUM(U2011:U2032))<0,1,(SUMPRODUCT(U2011:U2032,U2034:U2055)/SUM(U2011:U2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2034:V2055,0)),IF(SUM(V2011:V2032)=0,0,IF((SUMPRODUCT(V2011:V2032,V2034:V2055)/SUM(V2011:V2032))<0,1,(SUMPRODUCT(V2011:V2032,V2034:V2055)/SUM(V2011:V2032)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2034:W2055,0)),IF(SUM(W2011:W2032)=0,0,IF((SUMPRODUCT(W2011:W2032,W2034:W2055)/SUM(W2011:W2032))<0,1,(SUMPRODUCT(W2011:W2032,W2034:W2055)/SUM(W2011:W2032)))),\"n/a\")","v":0}]
[]
["Asset Class 42",{"$f":"VLOOKUP($A2058,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2058,1,12,\"\"))","v":42},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2059,0)","v":0},{"$f":"'RAB remaining lives'!D2064","v":0},{"$f":"'RAB remaining lives'!E2064","v":0},{"$f":"'RAB remaining lives'!F2064","v":0},{"$f":"'RAB remaining lives'!G2064","v":0},{"$f":"'RAB remaining lives'!H2064","v":0},{"$f":"'RAB remaining lives'!I2064","v":0},{"$f":"'RAB remaining lives'!J2064","v":0},{"$f":"'RAB remaining lives'!K2064","v":0},{"$f":"'RAB remaining lives'!L2064","v":0},{"$f":"'RAB remaining lives'!M2064","v":0},{"$f":"'RAB remaining lives'!N2064","v":0},{"$f":"'RAB remaining lives'!O2064","v":0},{"$f":"'RAB remaining lives'!P2064","v":0},{"$f":"'RAB remaining lives'!Q2064","v":0},{"$f":"'RAB remaining lives'!R2064","v":0},{"$f":"'RAB remaining lives'!S2064","v":0},{"$f":"'RAB remaining lives'!T2064","v":0},{"$f":"'RAB remaining lives'!U2064","v":0},{"$f":"'RAB remaining lives'!V2064","v":0},{"$f":"'RAB remaining lives'!W2064","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2059,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2059,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2059","v":0},{"$f":"IFERROR(MAX(0,C2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2061-(OFFSET($C2061,0,$A2061)/(OFFSET($C2060,0,$A2061)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2062)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D2059","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,D2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,D2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,E2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,E2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,F2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,F2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,G2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,G2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,H2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,H2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,I2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,I2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,J2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,J2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,K2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,K2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,L2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,L2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,M2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,M2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,N2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,N2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,O2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,O2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,P2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,P2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,Q2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,Q2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,R2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,R2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,S2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,S2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,T2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,T2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,U2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,U2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2062,0,$A2062))<0,\nMIN(0,V2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062)))),\nMAX(0,V2062-(OFFSET($C2062,0,$A2062)/(OFFSET($C2060,-$A2061,$A2062))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E2059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F2059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G2059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H2059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I2059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2059","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2059","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2059","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2059","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2059","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2059","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2059","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2059","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2059","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2059","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2059","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2059","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2059","v":0},{"$f":"IFERROR(IF((OFFSET($C2080,0,$A2080))<0,\nMIN(0,V2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2078,-$A2079,$A2080)))),\nMAX(0,V2080-(OFFSET($C2080,0,$A2080)/(OFFSET($C2078,-$A2079,$A2080))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2059","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2060","v":0},{"$f":"IF(C2084=\"n/a\",\"n/a\",MAX(0,C2084-1))","v":0},{"$f":"IF(D2084=\"n/a\",\"n/a\",MAX(0,D2084-1))","v":0},{"$f":"IF(E2084=\"n/a\",\"n/a\",MAX(0,E2084-1))","v":0},{"$f":"IF(F2084=\"n/a\",\"n/a\",MAX(0,F2084-1))","v":0},{"$f":"IF(G2084=\"n/a\",\"n/a\",MAX(0,G2084-1))","v":0},{"$f":"IF(H2084=\"n/a\",\"n/a\",MAX(0,H2084-1))","v":0},{"$f":"IF(I2084=\"n/a\",\"n/a\",MAX(0,I2084-1))","v":0},{"$f":"IF(J2084=\"n/a\",\"n/a\",MAX(0,J2084-1))","v":0},{"$f":"IF(K2084=\"n/a\",\"n/a\",MAX(0,K2084-1))","v":0},{"$f":"IF(L2084=\"n/a\",\"n/a\",MAX(0,L2084-1))","v":0},{"$f":"IF(M2084=\"n/a\",\"n/a\",MAX(0,M2084-1))","v":0},{"$f":"IF(N2084=\"n/a\",\"n/a\",MAX(0,N2084-1))","v":0},{"$f":"IF(O2084=\"n/a\",\"n/a\",MAX(0,O2084-1))","v":0},{"$f":"IF(P2084=\"n/a\",\"n/a\",MAX(0,P2084-1))","v":0},{"$f":"IF(Q2084=\"n/a\",\"n/a\",MAX(0,Q2084-1))","v":0},{"$f":"IF(R2084=\"n/a\",\"n/a\",MAX(0,R2084-1))","v":0},{"$f":"IF(S2084=\"n/a\",\"n/a\",MAX(0,S2084-1))","v":0},{"$f":"IF(T2084=\"n/a\",\"n/a\",MAX(0,T2084-1))","v":0},{"$f":"IF(U2084=\"n/a\",\"n/a\",MAX(0,U2084-1))","v":0},{"$f":"IF(V2084=\"n/a\",\"n/a\",MAX(0,V2084-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2062)","v":"RL Capex 2012-13"},null,{"$f":"D2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2060","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2060","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2060","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2060","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2060","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2060","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2060","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2060","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2060","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2060","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2060","v":0},{"$f":"IF(V2103=\"n/a\",\"n/a\",MAX(0,V2103-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2060","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2084:C2105,0)),IF(SUM(C2061:C2082)=0,0,IF((SUMPRODUCT(C2061:C2082,C2084:C2105)/SUM(C2061:C2082))<0,1,(SUMPRODUCT(C2061:C2082,C2084:C2105)/SUM(C2061:C2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2084:D2105,0)),IF(SUM(D2061:D2082)=0,0,IF((SUMPRODUCT(D2061:D2082,D2084:D2105)/SUM(D2061:D2082))<0,1,(SUMPRODUCT(D2061:D2082,D2084:D2105)/SUM(D2061:D2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2084:E2105,0)),IF(SUM(E2061:E2082)=0,0,IF((SUMPRODUCT(E2061:E2082,E2084:E2105)/SUM(E2061:E2082))<0,1,(SUMPRODUCT(E2061:E2082,E2084:E2105)/SUM(E2061:E2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2084:F2105,0)),IF(SUM(F2061:F2082)=0,0,IF((SUMPRODUCT(F2061:F2082,F2084:F2105)/SUM(F2061:F2082))<0,1,(SUMPRODUCT(F2061:F2082,F2084:F2105)/SUM(F2061:F2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2084:G2105,0)),IF(SUM(G2061:G2082)=0,0,IF((SUMPRODUCT(G2061:G2082,G2084:G2105)/SUM(G2061:G2082))<0,1,(SUMPRODUCT(G2061:G2082,G2084:G2105)/SUM(G2061:G2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2084:H2105,0)),IF(SUM(H2061:H2082)=0,0,IF((SUMPRODUCT(H2061:H2082,H2084:H2105)/SUM(H2061:H2082))<0,1,(SUMPRODUCT(H2061:H2082,H2084:H2105)/SUM(H2061:H2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2084:I2105,0)),IF(SUM(I2061:I2082)=0,0,IF((SUMPRODUCT(I2061:I2082,I2084:I2105)/SUM(I2061:I2082))<0,1,(SUMPRODUCT(I2061:I2082,I2084:I2105)/SUM(I2061:I2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2084:J2105,0)),IF(SUM(J2061:J2082)=0,0,IF((SUMPRODUCT(J2061:J2082,J2084:J2105)/SUM(J2061:J2082))<0,1,(SUMPRODUCT(J2061:J2082,J2084:J2105)/SUM(J2061:J2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2084:K2105,0)),IF(SUM(K2061:K2082)=0,0,IF((SUMPRODUCT(K2061:K2082,K2084:K2105)/SUM(K2061:K2082))<0,1,(SUMPRODUCT(K2061:K2082,K2084:K2105)/SUM(K2061:K2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2084:L2105,0)),IF(SUM(L2061:L2082)=0,0,IF((SUMPRODUCT(L2061:L2082,L2084:L2105)/SUM(L2061:L2082))<0,1,(SUMPRODUCT(L2061:L2082,L2084:L2105)/SUM(L2061:L2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2084:M2105,0)),IF(SUM(M2061:M2082)=0,0,IF((SUMPRODUCT(M2061:M2082,M2084:M2105)/SUM(M2061:M2082))<0,1,(SUMPRODUCT(M2061:M2082,M2084:M2105)/SUM(M2061:M2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2084:N2105,0)),IF(SUM(N2061:N2082)=0,0,IF((SUMPRODUCT(N2061:N2082,N2084:N2105)/SUM(N2061:N2082))<0,1,(SUMPRODUCT(N2061:N2082,N2084:N2105)/SUM(N2061:N2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2084:O2105,0)),IF(SUM(O2061:O2082)=0,0,IF((SUMPRODUCT(O2061:O2082,O2084:O2105)/SUM(O2061:O2082))<0,1,(SUMPRODUCT(O2061:O2082,O2084:O2105)/SUM(O2061:O2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2084:P2105,0)),IF(SUM(P2061:P2082)=0,0,IF((SUMPRODUCT(P2061:P2082,P2084:P2105)/SUM(P2061:P2082))<0,1,(SUMPRODUCT(P2061:P2082,P2084:P2105)/SUM(P2061:P2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2084:Q2105,0)),IF(SUM(Q2061:Q2082)=0,0,IF((SUMPRODUCT(Q2061:Q2082,Q2084:Q2105)/SUM(Q2061:Q2082))<0,1,(SUMPRODUCT(Q2061:Q2082,Q2084:Q2105)/SUM(Q2061:Q2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2084:R2105,0)),IF(SUM(R2061:R2082)=0,0,IF((SUMPRODUCT(R2061:R2082,R2084:R2105)/SUM(R2061:R2082))<0,1,(SUMPRODUCT(R2061:R2082,R2084:R2105)/SUM(R2061:R2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2084:S2105,0)),IF(SUM(S2061:S2082)=0,0,IF((SUMPRODUCT(S2061:S2082,S2084:S2105)/SUM(S2061:S2082))<0,1,(SUMPRODUCT(S2061:S2082,S2084:S2105)/SUM(S2061:S2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2084:T2105,0)),IF(SUM(T2061:T2082)=0,0,IF((SUMPRODUCT(T2061:T2082,T2084:T2105)/SUM(T2061:T2082))<0,1,(SUMPRODUCT(T2061:T2082,T2084:T2105)/SUM(T2061:T2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2084:U2105,0)),IF(SUM(U2061:U2082)=0,0,IF((SUMPRODUCT(U2061:U2082,U2084:U2105)/SUM(U2061:U2082))<0,1,(SUMPRODUCT(U2061:U2082,U2084:U2105)/SUM(U2061:U2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2084:V2105,0)),IF(SUM(V2061:V2082)=0,0,IF((SUMPRODUCT(V2061:V2082,V2084:V2105)/SUM(V2061:V2082))<0,1,(SUMPRODUCT(V2061:V2082,V2084:V2105)/SUM(V2061:V2082)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2084:W2105,0)),IF(SUM(W2061:W2082)=0,0,IF((SUMPRODUCT(W2061:W2082,W2084:W2105)/SUM(W2061:W2082))<0,1,(SUMPRODUCT(W2061:W2082,W2084:W2105)/SUM(W2061:W2082)))),\"n/a\")","v":0}]
[]
["Asset Class 43",{"$f":"VLOOKUP($A2108,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2108,1,12,\"\"))","v":43},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2109,0)","v":0},{"$f":"'RAB remaining lives'!D2114","v":0},{"$f":"'RAB remaining lives'!E2114","v":0},{"$f":"'RAB remaining lives'!F2114","v":0},{"$f":"'RAB remaining lives'!G2114","v":0},{"$f":"'RAB remaining lives'!H2114","v":0},{"$f":"'RAB remaining lives'!I2114","v":0},{"$f":"'RAB remaining lives'!J2114","v":0},{"$f":"'RAB remaining lives'!K2114","v":0},{"$f":"'RAB remaining lives'!L2114","v":0},{"$f":"'RAB remaining lives'!M2114","v":0},{"$f":"'RAB remaining lives'!N2114","v":0},{"$f":"'RAB remaining lives'!O2114","v":0},{"$f":"'RAB remaining lives'!P2114","v":0},{"$f":"'RAB remaining lives'!Q2114","v":0},{"$f":"'RAB remaining lives'!R2114","v":0},{"$f":"'RAB remaining lives'!S2114","v":0},{"$f":"'RAB remaining lives'!T2114","v":0},{"$f":"'RAB remaining lives'!U2114","v":0},{"$f":"'RAB remaining lives'!V2114","v":0},{"$f":"'RAB remaining lives'!W2114","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2109,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2109,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2109","v":0},{"$f":"IFERROR(MAX(0,C2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2111-(OFFSET($C2111,0,$A2111)/(OFFSET($C2110,0,$A2111)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2112)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D2109","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,D2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,D2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,E2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,E2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,F2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,F2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,G2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,G2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,H2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,H2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,I2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,I2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,J2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,J2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,K2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,K2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,L2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,L2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,M2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,M2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,N2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,N2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,O2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,O2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,P2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,P2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,Q2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,Q2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,R2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,R2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,S2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,S2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,T2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,T2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,U2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,U2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2112,0,$A2112))<0,\nMIN(0,V2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112)))),\nMAX(0,V2112-(OFFSET($C2112,0,$A2112)/(OFFSET($C2110,-$A2111,$A2112))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E2109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F2109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G2109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H2109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I2109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2109","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2109","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2109","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2109","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2109","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2109","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2109","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2109","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2109","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2109","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2109","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2109","v":0},{"$f":"IFERROR(IF((OFFSET($C2130,0,$A2130))<0,\nMIN(0,V2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2128,-$A2129,$A2130)))),\nMAX(0,V2130-(OFFSET($C2130,0,$A2130)/(OFFSET($C2128,-$A2129,$A2130))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2109","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2110","v":0},{"$f":"IF(C2134=\"n/a\",\"n/a\",MAX(0,C2134-1))","v":0},{"$f":"IF(D2134=\"n/a\",\"n/a\",MAX(0,D2134-1))","v":0},{"$f":"IF(E2134=\"n/a\",\"n/a\",MAX(0,E2134-1))","v":0},{"$f":"IF(F2134=\"n/a\",\"n/a\",MAX(0,F2134-1))","v":0},{"$f":"IF(G2134=\"n/a\",\"n/a\",MAX(0,G2134-1))","v":0},{"$f":"IF(H2134=\"n/a\",\"n/a\",MAX(0,H2134-1))","v":0},{"$f":"IF(I2134=\"n/a\",\"n/a\",MAX(0,I2134-1))","v":0},{"$f":"IF(J2134=\"n/a\",\"n/a\",MAX(0,J2134-1))","v":0},{"$f":"IF(K2134=\"n/a\",\"n/a\",MAX(0,K2134-1))","v":0},{"$f":"IF(L2134=\"n/a\",\"n/a\",MAX(0,L2134-1))","v":0},{"$f":"IF(M2134=\"n/a\",\"n/a\",MAX(0,M2134-1))","v":0},{"$f":"IF(N2134=\"n/a\",\"n/a\",MAX(0,N2134-1))","v":0},{"$f":"IF(O2134=\"n/a\",\"n/a\",MAX(0,O2134-1))","v":0},{"$f":"IF(P2134=\"n/a\",\"n/a\",MAX(0,P2134-1))","v":0},{"$f":"IF(Q2134=\"n/a\",\"n/a\",MAX(0,Q2134-1))","v":0},{"$f":"IF(R2134=\"n/a\",\"n/a\",MAX(0,R2134-1))","v":0},{"$f":"IF(S2134=\"n/a\",\"n/a\",MAX(0,S2134-1))","v":0},{"$f":"IF(T2134=\"n/a\",\"n/a\",MAX(0,T2134-1))","v":0},{"$f":"IF(U2134=\"n/a\",\"n/a\",MAX(0,U2134-1))","v":0},{"$f":"IF(V2134=\"n/a\",\"n/a\",MAX(0,V2134-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2112)","v":"RL Capex 2012-13"},null,{"$f":"D2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2110","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2110","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2110","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2110","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2110","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2110","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2110","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2110","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2110","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2110","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2110","v":0},{"$f":"IF(V2153=\"n/a\",\"n/a\",MAX(0,V2153-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2110","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2134:C2155,0)),IF(SUM(C2111:C2132)=0,0,IF((SUMPRODUCT(C2111:C2132,C2134:C2155)/SUM(C2111:C2132))<0,1,(SUMPRODUCT(C2111:C2132,C2134:C2155)/SUM(C2111:C2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2134:D2155,0)),IF(SUM(D2111:D2132)=0,0,IF((SUMPRODUCT(D2111:D2132,D2134:D2155)/SUM(D2111:D2132))<0,1,(SUMPRODUCT(D2111:D2132,D2134:D2155)/SUM(D2111:D2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2134:E2155,0)),IF(SUM(E2111:E2132)=0,0,IF((SUMPRODUCT(E2111:E2132,E2134:E2155)/SUM(E2111:E2132))<0,1,(SUMPRODUCT(E2111:E2132,E2134:E2155)/SUM(E2111:E2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2134:F2155,0)),IF(SUM(F2111:F2132)=0,0,IF((SUMPRODUCT(F2111:F2132,F2134:F2155)/SUM(F2111:F2132))<0,1,(SUMPRODUCT(F2111:F2132,F2134:F2155)/SUM(F2111:F2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2134:G2155,0)),IF(SUM(G2111:G2132)=0,0,IF((SUMPRODUCT(G2111:G2132,G2134:G2155)/SUM(G2111:G2132))<0,1,(SUMPRODUCT(G2111:G2132,G2134:G2155)/SUM(G2111:G2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2134:H2155,0)),IF(SUM(H2111:H2132)=0,0,IF((SUMPRODUCT(H2111:H2132,H2134:H2155)/SUM(H2111:H2132))<0,1,(SUMPRODUCT(H2111:H2132,H2134:H2155)/SUM(H2111:H2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2134:I2155,0)),IF(SUM(I2111:I2132)=0,0,IF((SUMPRODUCT(I2111:I2132,I2134:I2155)/SUM(I2111:I2132))<0,1,(SUMPRODUCT(I2111:I2132,I2134:I2155)/SUM(I2111:I2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2134:J2155,0)),IF(SUM(J2111:J2132)=0,0,IF((SUMPRODUCT(J2111:J2132,J2134:J2155)/SUM(J2111:J2132))<0,1,(SUMPRODUCT(J2111:J2132,J2134:J2155)/SUM(J2111:J2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2134:K2155,0)),IF(SUM(K2111:K2132)=0,0,IF((SUMPRODUCT(K2111:K2132,K2134:K2155)/SUM(K2111:K2132))<0,1,(SUMPRODUCT(K2111:K2132,K2134:K2155)/SUM(K2111:K2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2134:L2155,0)),IF(SUM(L2111:L2132)=0,0,IF((SUMPRODUCT(L2111:L2132,L2134:L2155)/SUM(L2111:L2132))<0,1,(SUMPRODUCT(L2111:L2132,L2134:L2155)/SUM(L2111:L2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2134:M2155,0)),IF(SUM(M2111:M2132)=0,0,IF((SUMPRODUCT(M2111:M2132,M2134:M2155)/SUM(M2111:M2132))<0,1,(SUMPRODUCT(M2111:M2132,M2134:M2155)/SUM(M2111:M2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2134:N2155,0)),IF(SUM(N2111:N2132)=0,0,IF((SUMPRODUCT(N2111:N2132,N2134:N2155)/SUM(N2111:N2132))<0,1,(SUMPRODUCT(N2111:N2132,N2134:N2155)/SUM(N2111:N2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2134:O2155,0)),IF(SUM(O2111:O2132)=0,0,IF((SUMPRODUCT(O2111:O2132,O2134:O2155)/SUM(O2111:O2132))<0,1,(SUMPRODUCT(O2111:O2132,O2134:O2155)/SUM(O2111:O2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2134:P2155,0)),IF(SUM(P2111:P2132)=0,0,IF((SUMPRODUCT(P2111:P2132,P2134:P2155)/SUM(P2111:P2132))<0,1,(SUMPRODUCT(P2111:P2132,P2134:P2155)/SUM(P2111:P2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2134:Q2155,0)),IF(SUM(Q2111:Q2132)=0,0,IF((SUMPRODUCT(Q2111:Q2132,Q2134:Q2155)/SUM(Q2111:Q2132))<0,1,(SUMPRODUCT(Q2111:Q2132,Q2134:Q2155)/SUM(Q2111:Q2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2134:R2155,0)),IF(SUM(R2111:R2132)=0,0,IF((SUMPRODUCT(R2111:R2132,R2134:R2155)/SUM(R2111:R2132))<0,1,(SUMPRODUCT(R2111:R2132,R2134:R2155)/SUM(R2111:R2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2134:S2155,0)),IF(SUM(S2111:S2132)=0,0,IF((SUMPRODUCT(S2111:S2132,S2134:S2155)/SUM(S2111:S2132))<0,1,(SUMPRODUCT(S2111:S2132,S2134:S2155)/SUM(S2111:S2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2134:T2155,0)),IF(SUM(T2111:T2132)=0,0,IF((SUMPRODUCT(T2111:T2132,T2134:T2155)/SUM(T2111:T2132))<0,1,(SUMPRODUCT(T2111:T2132,T2134:T2155)/SUM(T2111:T2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2134:U2155,0)),IF(SUM(U2111:U2132)=0,0,IF((SUMPRODUCT(U2111:U2132,U2134:U2155)/SUM(U2111:U2132))<0,1,(SUMPRODUCT(U2111:U2132,U2134:U2155)/SUM(U2111:U2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2134:V2155,0)),IF(SUM(V2111:V2132)=0,0,IF((SUMPRODUCT(V2111:V2132,V2134:V2155)/SUM(V2111:V2132))<0,1,(SUMPRODUCT(V2111:V2132,V2134:V2155)/SUM(V2111:V2132)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2134:W2155,0)),IF(SUM(W2111:W2132)=0,0,IF((SUMPRODUCT(W2111:W2132,W2134:W2155)/SUM(W2111:W2132))<0,1,(SUMPRODUCT(W2111:W2132,W2134:W2155)/SUM(W2111:W2132)))),\"n/a\")","v":0}]
[]
["Asset Class 44",{"$f":"VLOOKUP($A2158,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2158,1,12,\"\"))","v":44},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2159,0)","v":0},{"$f":"'RAB remaining lives'!D2164","v":0},{"$f":"'RAB remaining lives'!E2164","v":0},{"$f":"'RAB remaining lives'!F2164","v":0},{"$f":"'RAB remaining lives'!G2164","v":0},{"$f":"'RAB remaining lives'!H2164","v":0},{"$f":"'RAB remaining lives'!I2164","v":0},{"$f":"'RAB remaining lives'!J2164","v":0},{"$f":"'RAB remaining lives'!K2164","v":0},{"$f":"'RAB remaining lives'!L2164","v":0},{"$f":"'RAB remaining lives'!M2164","v":0},{"$f":"'RAB remaining lives'!N2164","v":0},{"$f":"'RAB remaining lives'!O2164","v":0},{"$f":"'RAB remaining lives'!P2164","v":0},{"$f":"'RAB remaining lives'!Q2164","v":0},{"$f":"'RAB remaining lives'!R2164","v":0},{"$f":"'RAB remaining lives'!S2164","v":0},{"$f":"'RAB remaining lives'!T2164","v":0},{"$f":"'RAB remaining lives'!U2164","v":0},{"$f":"'RAB remaining lives'!V2164","v":0},{"$f":"'RAB remaining lives'!W2164","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2159,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2159,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2159","v":0},{"$f":"IFERROR(MAX(0,C2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2161-(OFFSET($C2161,0,$A2161)/(OFFSET($C2160,0,$A2161)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2162)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D2159","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,D2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,D2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,E2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,E2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,F2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,F2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,G2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,G2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,H2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,H2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,I2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,I2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,J2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,J2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,K2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,K2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,L2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,L2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,M2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,M2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,N2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,N2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,O2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,O2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,P2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,P2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,Q2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,Q2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,R2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,R2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,S2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,S2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,T2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,T2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,U2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,U2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2162,0,$A2162))<0,\nMIN(0,V2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162)))),\nMAX(0,V2162-(OFFSET($C2162,0,$A2162)/(OFFSET($C2160,-$A2161,$A2162))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E2159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F2159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G2159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H2159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I2159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2159","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2159","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2159","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2159","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2159","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2159","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2159","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2159","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2159","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2159","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2159","v":0},{"$f":"IFERROR(IF((OFFSET($C2180,0,$A2180))<0,\nMIN(0,V2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2178,-$A2179,$A2180)))),\nMAX(0,V2180-(OFFSET($C2180,0,$A2180)/(OFFSET($C2178,-$A2179,$A2180))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2159","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2160","v":0},{"$f":"IF(C2184=\"n/a\",\"n/a\",MAX(0,C2184-1))","v":0},{"$f":"IF(D2184=\"n/a\",\"n/a\",MAX(0,D2184-1))","v":0},{"$f":"IF(E2184=\"n/a\",\"n/a\",MAX(0,E2184-1))","v":0},{"$f":"IF(F2184=\"n/a\",\"n/a\",MAX(0,F2184-1))","v":0},{"$f":"IF(G2184=\"n/a\",\"n/a\",MAX(0,G2184-1))","v":0},{"$f":"IF(H2184=\"n/a\",\"n/a\",MAX(0,H2184-1))","v":0},{"$f":"IF(I2184=\"n/a\",\"n/a\",MAX(0,I2184-1))","v":0},{"$f":"IF(J2184=\"n/a\",\"n/a\",MAX(0,J2184-1))","v":0},{"$f":"IF(K2184=\"n/a\",\"n/a\",MAX(0,K2184-1))","v":0},{"$f":"IF(L2184=\"n/a\",\"n/a\",MAX(0,L2184-1))","v":0},{"$f":"IF(M2184=\"n/a\",\"n/a\",MAX(0,M2184-1))","v":0},{"$f":"IF(N2184=\"n/a\",\"n/a\",MAX(0,N2184-1))","v":0},{"$f":"IF(O2184=\"n/a\",\"n/a\",MAX(0,O2184-1))","v":0},{"$f":"IF(P2184=\"n/a\",\"n/a\",MAX(0,P2184-1))","v":0},{"$f":"IF(Q2184=\"n/a\",\"n/a\",MAX(0,Q2184-1))","v":0},{"$f":"IF(R2184=\"n/a\",\"n/a\",MAX(0,R2184-1))","v":0},{"$f":"IF(S2184=\"n/a\",\"n/a\",MAX(0,S2184-1))","v":0},{"$f":"IF(T2184=\"n/a\",\"n/a\",MAX(0,T2184-1))","v":0},{"$f":"IF(U2184=\"n/a\",\"n/a\",MAX(0,U2184-1))","v":0},{"$f":"IF(V2184=\"n/a\",\"n/a\",MAX(0,V2184-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2162)","v":"RL Capex 2012-13"},null,{"$f":"D2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2160","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2160","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2160","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2160","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2160","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2160","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2160","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2160","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2160","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2160","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2160","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2160","v":0},{"$f":"IF(V2203=\"n/a\",\"n/a\",MAX(0,V2203-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2160","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2184:C2205,0)),IF(SUM(C2161:C2182)=0,0,IF((SUMPRODUCT(C2161:C2182,C2184:C2205)/SUM(C2161:C2182))<0,1,(SUMPRODUCT(C2161:C2182,C2184:C2205)/SUM(C2161:C2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2184:D2205,0)),IF(SUM(D2161:D2182)=0,0,IF((SUMPRODUCT(D2161:D2182,D2184:D2205)/SUM(D2161:D2182))<0,1,(SUMPRODUCT(D2161:D2182,D2184:D2205)/SUM(D2161:D2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2184:E2205,0)),IF(SUM(E2161:E2182)=0,0,IF((SUMPRODUCT(E2161:E2182,E2184:E2205)/SUM(E2161:E2182))<0,1,(SUMPRODUCT(E2161:E2182,E2184:E2205)/SUM(E2161:E2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2184:F2205,0)),IF(SUM(F2161:F2182)=0,0,IF((SUMPRODUCT(F2161:F2182,F2184:F2205)/SUM(F2161:F2182))<0,1,(SUMPRODUCT(F2161:F2182,F2184:F2205)/SUM(F2161:F2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2184:G2205,0)),IF(SUM(G2161:G2182)=0,0,IF((SUMPRODUCT(G2161:G2182,G2184:G2205)/SUM(G2161:G2182))<0,1,(SUMPRODUCT(G2161:G2182,G2184:G2205)/SUM(G2161:G2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2184:H2205,0)),IF(SUM(H2161:H2182)=0,0,IF((SUMPRODUCT(H2161:H2182,H2184:H2205)/SUM(H2161:H2182))<0,1,(SUMPRODUCT(H2161:H2182,H2184:H2205)/SUM(H2161:H2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2184:I2205,0)),IF(SUM(I2161:I2182)=0,0,IF((SUMPRODUCT(I2161:I2182,I2184:I2205)/SUM(I2161:I2182))<0,1,(SUMPRODUCT(I2161:I2182,I2184:I2205)/SUM(I2161:I2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2184:J2205,0)),IF(SUM(J2161:J2182)=0,0,IF((SUMPRODUCT(J2161:J2182,J2184:J2205)/SUM(J2161:J2182))<0,1,(SUMPRODUCT(J2161:J2182,J2184:J2205)/SUM(J2161:J2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2184:K2205,0)),IF(SUM(K2161:K2182)=0,0,IF((SUMPRODUCT(K2161:K2182,K2184:K2205)/SUM(K2161:K2182))<0,1,(SUMPRODUCT(K2161:K2182,K2184:K2205)/SUM(K2161:K2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2184:L2205,0)),IF(SUM(L2161:L2182)=0,0,IF((SUMPRODUCT(L2161:L2182,L2184:L2205)/SUM(L2161:L2182))<0,1,(SUMPRODUCT(L2161:L2182,L2184:L2205)/SUM(L2161:L2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2184:M2205,0)),IF(SUM(M2161:M2182)=0,0,IF((SUMPRODUCT(M2161:M2182,M2184:M2205)/SUM(M2161:M2182))<0,1,(SUMPRODUCT(M2161:M2182,M2184:M2205)/SUM(M2161:M2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2184:N2205,0)),IF(SUM(N2161:N2182)=0,0,IF((SUMPRODUCT(N2161:N2182,N2184:N2205)/SUM(N2161:N2182))<0,1,(SUMPRODUCT(N2161:N2182,N2184:N2205)/SUM(N2161:N2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2184:O2205,0)),IF(SUM(O2161:O2182)=0,0,IF((SUMPRODUCT(O2161:O2182,O2184:O2205)/SUM(O2161:O2182))<0,1,(SUMPRODUCT(O2161:O2182,O2184:O2205)/SUM(O2161:O2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2184:P2205,0)),IF(SUM(P2161:P2182)=0,0,IF((SUMPRODUCT(P2161:P2182,P2184:P2205)/SUM(P2161:P2182))<0,1,(SUMPRODUCT(P2161:P2182,P2184:P2205)/SUM(P2161:P2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2184:Q2205,0)),IF(SUM(Q2161:Q2182)=0,0,IF((SUMPRODUCT(Q2161:Q2182,Q2184:Q2205)/SUM(Q2161:Q2182))<0,1,(SUMPRODUCT(Q2161:Q2182,Q2184:Q2205)/SUM(Q2161:Q2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2184:R2205,0)),IF(SUM(R2161:R2182)=0,0,IF((SUMPRODUCT(R2161:R2182,R2184:R2205)/SUM(R2161:R2182))<0,1,(SUMPRODUCT(R2161:R2182,R2184:R2205)/SUM(R2161:R2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2184:S2205,0)),IF(SUM(S2161:S2182)=0,0,IF((SUMPRODUCT(S2161:S2182,S2184:S2205)/SUM(S2161:S2182))<0,1,(SUMPRODUCT(S2161:S2182,S2184:S2205)/SUM(S2161:S2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2184:T2205,0)),IF(SUM(T2161:T2182)=0,0,IF((SUMPRODUCT(T2161:T2182,T2184:T2205)/SUM(T2161:T2182))<0,1,(SUMPRODUCT(T2161:T2182,T2184:T2205)/SUM(T2161:T2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2184:U2205,0)),IF(SUM(U2161:U2182)=0,0,IF((SUMPRODUCT(U2161:U2182,U2184:U2205)/SUM(U2161:U2182))<0,1,(SUMPRODUCT(U2161:U2182,U2184:U2205)/SUM(U2161:U2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2184:V2205,0)),IF(SUM(V2161:V2182)=0,0,IF((SUMPRODUCT(V2161:V2182,V2184:V2205)/SUM(V2161:V2182))<0,1,(SUMPRODUCT(V2161:V2182,V2184:V2205)/SUM(V2161:V2182)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2184:W2205,0)),IF(SUM(W2161:W2182)=0,0,IF((SUMPRODUCT(W2161:W2182,W2184:W2205)/SUM(W2161:W2182))<0,1,(SUMPRODUCT(W2161:W2182,W2184:W2205)/SUM(W2161:W2182)))),\"n/a\")","v":0}]
[]
["Asset Class 45",{"$f":"VLOOKUP($A2208,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2208,1,12,\"\"))","v":45},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2209,0)","v":0},{"$f":"'RAB remaining lives'!D2214","v":0},{"$f":"'RAB remaining lives'!E2214","v":0},{"$f":"'RAB remaining lives'!F2214","v":0},{"$f":"'RAB remaining lives'!G2214","v":0},{"$f":"'RAB remaining lives'!H2214","v":0},{"$f":"'RAB remaining lives'!I2214","v":0},{"$f":"'RAB remaining lives'!J2214","v":0},{"$f":"'RAB remaining lives'!K2214","v":0},{"$f":"'RAB remaining lives'!L2214","v":0},{"$f":"'RAB remaining lives'!M2214","v":0},{"$f":"'RAB remaining lives'!N2214","v":0},{"$f":"'RAB remaining lives'!O2214","v":0},{"$f":"'RAB remaining lives'!P2214","v":0},{"$f":"'RAB remaining lives'!Q2214","v":0},{"$f":"'RAB remaining lives'!R2214","v":0},{"$f":"'RAB remaining lives'!S2214","v":0},{"$f":"'RAB remaining lives'!T2214","v":0},{"$f":"'RAB remaining lives'!U2214","v":0},{"$f":"'RAB remaining lives'!V2214","v":0},{"$f":"'RAB remaining lives'!W2214","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2209,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2209,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2209","v":0},{"$f":"IFERROR(MAX(0,C2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2211-(OFFSET($C2211,0,$A2211)/(OFFSET($C2210,0,$A2211)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2212)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D2209","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,D2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,D2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,E2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,E2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,F2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,F2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,G2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,G2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,H2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,H2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,I2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,I2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,J2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,J2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,K2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,K2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,L2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,L2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,M2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,M2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,N2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,N2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,O2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,O2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,P2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,P2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,Q2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,Q2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,R2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,R2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,S2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,S2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,T2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,T2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,U2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,U2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2212,0,$A2212))<0,\nMIN(0,V2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212)))),\nMAX(0,V2212-(OFFSET($C2212,0,$A2212)/(OFFSET($C2210,-$A2211,$A2212))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E2209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F2209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G2209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H2209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I2209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2209","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2209","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2209","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2209","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2209","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2209","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2209","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2209","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2209","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2209","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2209","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2209","v":0},{"$f":"IFERROR(IF((OFFSET($C2230,0,$A2230))<0,\nMIN(0,V2230-(OFFSET($C2230,0,$A2230)/(OFFSET($C2228,-$A2229,$A2230)))),\nMAX(0,V2230-(OFFSET($C2230,0,$A2230)/(OFFSET($C2228,-$A2229,$A2230))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2209","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2210","v":0},{"$f":"IF(C2234=\"n/a\",\"n/a\",MAX(0,C2234-1))","v":0},{"$f":"IF(D2234=\"n/a\",\"n/a\",MAX(0,D2234-1))","v":0},{"$f":"IF(E2234=\"n/a\",\"n/a\",MAX(0,E2234-1))","v":0},{"$f":"IF(F2234=\"n/a\",\"n/a\",MAX(0,F2234-1))","v":0},{"$f":"IF(G2234=\"n/a\",\"n/a\",MAX(0,G2234-1))","v":0},{"$f":"IF(H2234=\"n/a\",\"n/a\",MAX(0,H2234-1))","v":0},{"$f":"IF(I2234=\"n/a\",\"n/a\",MAX(0,I2234-1))","v":0},{"$f":"IF(J2234=\"n/a\",\"n/a\",MAX(0,J2234-1))","v":0},{"$f":"IF(K2234=\"n/a\",\"n/a\",MAX(0,K2234-1))","v":0},{"$f":"IF(L2234=\"n/a\",\"n/a\",MAX(0,L2234-1))","v":0},{"$f":"IF(M2234=\"n/a\",\"n/a\",MAX(0,M2234-1))","v":0},{"$f":"IF(N2234=\"n/a\",\"n/a\",MAX(0,N2234-1))","v":0},{"$f":"IF(O2234=\"n/a\",\"n/a\",MAX(0,O2234-1))","v":0},{"$f":"IF(P2234=\"n/a\",\"n/a\",MAX(0,P2234-1))","v":0},{"$f":"IF(Q2234=\"n/a\",\"n/a\",MAX(0,Q2234-1))","v":0},{"$f":"IF(R2234=\"n/a\",\"n/a\",MAX(0,R2234-1))","v":0},{"$f":"IF(S2234=\"n/a\",\"n/a\",MAX(0,S2234-1))","v":0},{"$f":"IF(T2234=\"n/a\",\"n/a\",MAX(0,T2234-1))","v":0},{"$f":"IF(U2234=\"n/a\",\"n/a\",MAX(0,U2234-1))","v":0},{"$f":"IF(V2234=\"n/a\",\"n/a\",MAX(0,V2234-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2212)","v":"RL Capex 2012-13"},null,{"$f":"D2210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2210","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2210","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2210","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2210","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2210","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2210","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2210","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2210","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2210","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2210","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2210","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2210","v":0},{"$f":"IF(V2253=\"n/a\",\"n/a\",MAX(0,V2253-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2210","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2234:C2255,0)),IF(SUM(C2211:C2232)=0,0,IF((SUMPRODUCT(C2211:C2232,C2234:C2255)/SUM(C2211:C2232))<0,1,(SUMPRODUCT(C2211:C2232,C2234:C2255)/SUM(C2211:C2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2234:D2255,0)),IF(SUM(D2211:D2232)=0,0,IF((SUMPRODUCT(D2211:D2232,D2234:D2255)/SUM(D2211:D2232))<0,1,(SUMPRODUCT(D2211:D2232,D2234:D2255)/SUM(D2211:D2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2234:E2255,0)),IF(SUM(E2211:E2232)=0,0,IF((SUMPRODUCT(E2211:E2232,E2234:E2255)/SUM(E2211:E2232))<0,1,(SUMPRODUCT(E2211:E2232,E2234:E2255)/SUM(E2211:E2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2234:F2255,0)),IF(SUM(F2211:F2232)=0,0,IF((SUMPRODUCT(F2211:F2232,F2234:F2255)/SUM(F2211:F2232))<0,1,(SUMPRODUCT(F2211:F2232,F2234:F2255)/SUM(F2211:F2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2234:G2255,0)),IF(SUM(G2211:G2232)=0,0,IF((SUMPRODUCT(G2211:G2232,G2234:G2255)/SUM(G2211:G2232))<0,1,(SUMPRODUCT(G2211:G2232,G2234:G2255)/SUM(G2211:G2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2234:H2255,0)),IF(SUM(H2211:H2232)=0,0,IF((SUMPRODUCT(H2211:H2232,H2234:H2255)/SUM(H2211:H2232))<0,1,(SUMPRODUCT(H2211:H2232,H2234:H2255)/SUM(H2211:H2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2234:I2255,0)),IF(SUM(I2211:I2232)=0,0,IF((SUMPRODUCT(I2211:I2232,I2234:I2255)/SUM(I2211:I2232))<0,1,(SUMPRODUCT(I2211:I2232,I2234:I2255)/SUM(I2211:I2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2234:J2255,0)),IF(SUM(J2211:J2232)=0,0,IF((SUMPRODUCT(J2211:J2232,J2234:J2255)/SUM(J2211:J2232))<0,1,(SUMPRODUCT(J2211:J2232,J2234:J2255)/SUM(J2211:J2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2234:K2255,0)),IF(SUM(K2211:K2232)=0,0,IF((SUMPRODUCT(K2211:K2232,K2234:K2255)/SUM(K2211:K2232))<0,1,(SUMPRODUCT(K2211:K2232,K2234:K2255)/SUM(K2211:K2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2234:L2255,0)),IF(SUM(L2211:L2232)=0,0,IF((SUMPRODUCT(L2211:L2232,L2234:L2255)/SUM(L2211:L2232))<0,1,(SUMPRODUCT(L2211:L2232,L2234:L2255)/SUM(L2211:L2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2234:M2255,0)),IF(SUM(M2211:M2232)=0,0,IF((SUMPRODUCT(M2211:M2232,M2234:M2255)/SUM(M2211:M2232))<0,1,(SUMPRODUCT(M2211:M2232,M2234:M2255)/SUM(M2211:M2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2234:N2255,0)),IF(SUM(N2211:N2232)=0,0,IF((SUMPRODUCT(N2211:N2232,N2234:N2255)/SUM(N2211:N2232))<0,1,(SUMPRODUCT(N2211:N2232,N2234:N2255)/SUM(N2211:N2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2234:O2255,0)),IF(SUM(O2211:O2232)=0,0,IF((SUMPRODUCT(O2211:O2232,O2234:O2255)/SUM(O2211:O2232))<0,1,(SUMPRODUCT(O2211:O2232,O2234:O2255)/SUM(O2211:O2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2234:P2255,0)),IF(SUM(P2211:P2232)=0,0,IF((SUMPRODUCT(P2211:P2232,P2234:P2255)/SUM(P2211:P2232))<0,1,(SUMPRODUCT(P2211:P2232,P2234:P2255)/SUM(P2211:P2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2234:Q2255,0)),IF(SUM(Q2211:Q2232)=0,0,IF((SUMPRODUCT(Q2211:Q2232,Q2234:Q2255)/SUM(Q2211:Q2232))<0,1,(SUMPRODUCT(Q2211:Q2232,Q2234:Q2255)/SUM(Q2211:Q2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2234:R2255,0)),IF(SUM(R2211:R2232)=0,0,IF((SUMPRODUCT(R2211:R2232,R2234:R2255)/SUM(R2211:R2232))<0,1,(SUMPRODUCT(R2211:R2232,R2234:R2255)/SUM(R2211:R2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2234:S2255,0)),IF(SUM(S2211:S2232)=0,0,IF((SUMPRODUCT(S2211:S2232,S2234:S2255)/SUM(S2211:S2232))<0,1,(SUMPRODUCT(S2211:S2232,S2234:S2255)/SUM(S2211:S2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2234:T2255,0)),IF(SUM(T2211:T2232)=0,0,IF((SUMPRODUCT(T2211:T2232,T2234:T2255)/SUM(T2211:T2232))<0,1,(SUMPRODUCT(T2211:T2232,T2234:T2255)/SUM(T2211:T2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2234:U2255,0)),IF(SUM(U2211:U2232)=0,0,IF((SUMPRODUCT(U2211:U2232,U2234:U2255)/SUM(U2211:U2232))<0,1,(SUMPRODUCT(U2211:U2232,U2234:U2255)/SUM(U2211:U2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2234:V2255,0)),IF(SUM(V2211:V2232)=0,0,IF((SUMPRODUCT(V2211:V2232,V2234:V2255)/SUM(V2211:V2232))<0,1,(SUMPRODUCT(V2211:V2232,V2234:V2255)/SUM(V2211:V2232)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2234:W2255,0)),IF(SUM(W2211:W2232)=0,0,IF((SUMPRODUCT(W2211:W2232,W2234:W2255)/SUM(W2211:W2232))<0,1,(SUMPRODUCT(W2211:W2232,W2234:W2255)/SUM(W2211:W2232)))),\"n/a\")","v":0}]
[]
["Asset Class 46",{"$f":"VLOOKUP($A2258,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2258,1,12,\"\"))","v":46},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2259,0)","v":0},{"$f":"'RAB remaining lives'!D2264","v":0},{"$f":"'RAB remaining lives'!E2264","v":0},{"$f":"'RAB remaining lives'!F2264","v":0},{"$f":"'RAB remaining lives'!G2264","v":0},{"$f":"'RAB remaining lives'!H2264","v":0},{"$f":"'RAB remaining lives'!I2264","v":0},{"$f":"'RAB remaining lives'!J2264","v":0},{"$f":"'RAB remaining lives'!K2264","v":0},{"$f":"'RAB remaining lives'!L2264","v":0},{"$f":"'RAB remaining lives'!M2264","v":0},{"$f":"'RAB remaining lives'!N2264","v":0},{"$f":"'RAB remaining lives'!O2264","v":0},{"$f":"'RAB remaining lives'!P2264","v":0},{"$f":"'RAB remaining lives'!Q2264","v":0},{"$f":"'RAB remaining lives'!R2264","v":0},{"$f":"'RAB remaining lives'!S2264","v":0},{"$f":"'RAB remaining lives'!T2264","v":0},{"$f":"'RAB remaining lives'!U2264","v":0},{"$f":"'RAB remaining lives'!V2264","v":0},{"$f":"'RAB remaining lives'!W2264","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2259,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2259,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2259","v":0},{"$f":"IFERROR(MAX(0,C2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2261-(OFFSET($C2261,0,$A2261)/(OFFSET($C2260,0,$A2261)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2262)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D2259","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,D2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,D2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,E2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,E2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,F2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,F2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,G2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,G2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,H2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,H2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,I2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,I2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,J2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,J2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,K2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,K2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,L2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,L2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,M2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,M2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,N2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,N2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,O2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,O2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,P2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,P2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,Q2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,Q2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,R2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,R2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,S2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,S2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,T2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,T2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,U2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,U2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2262,0,$A2262))<0,\nMIN(0,V2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262)))),\nMAX(0,V2262-(OFFSET($C2262,0,$A2262)/(OFFSET($C2260,-$A2261,$A2262))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E2259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F2259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G2259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H2259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I2259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2259","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2259","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2259","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2259","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2259","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2259","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2259","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2259","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2259","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2259","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2259","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2259","v":0},{"$f":"IFERROR(IF((OFFSET($C2280,0,$A2280))<0,\nMIN(0,V2280-(OFFSET($C2280,0,$A2280)/(OFFSET($C2278,-$A2279,$A2280)))),\nMAX(0,V2280-(OFFSET($C2280,0,$A2280)/(OFFSET($C2278,-$A2279,$A2280))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2259","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2260","v":0},{"$f":"IF(C2284=\"n/a\",\"n/a\",MAX(0,C2284-1))","v":0},{"$f":"IF(D2284=\"n/a\",\"n/a\",MAX(0,D2284-1))","v":0},{"$f":"IF(E2284=\"n/a\",\"n/a\",MAX(0,E2284-1))","v":0},{"$f":"IF(F2284=\"n/a\",\"n/a\",MAX(0,F2284-1))","v":0},{"$f":"IF(G2284=\"n/a\",\"n/a\",MAX(0,G2284-1))","v":0},{"$f":"IF(H2284=\"n/a\",\"n/a\",MAX(0,H2284-1))","v":0},{"$f":"IF(I2284=\"n/a\",\"n/a\",MAX(0,I2284-1))","v":0},{"$f":"IF(J2284=\"n/a\",\"n/a\",MAX(0,J2284-1))","v":0},{"$f":"IF(K2284=\"n/a\",\"n/a\",MAX(0,K2284-1))","v":0},{"$f":"IF(L2284=\"n/a\",\"n/a\",MAX(0,L2284-1))","v":0},{"$f":"IF(M2284=\"n/a\",\"n/a\",MAX(0,M2284-1))","v":0},{"$f":"IF(N2284=\"n/a\",\"n/a\",MAX(0,N2284-1))","v":0},{"$f":"IF(O2284=\"n/a\",\"n/a\",MAX(0,O2284-1))","v":0},{"$f":"IF(P2284=\"n/a\",\"n/a\",MAX(0,P2284-1))","v":0},{"$f":"IF(Q2284=\"n/a\",\"n/a\",MAX(0,Q2284-1))","v":0},{"$f":"IF(R2284=\"n/a\",\"n/a\",MAX(0,R2284-1))","v":0},{"$f":"IF(S2284=\"n/a\",\"n/a\",MAX(0,S2284-1))","v":0},{"$f":"IF(T2284=\"n/a\",\"n/a\",MAX(0,T2284-1))","v":0},{"$f":"IF(U2284=\"n/a\",\"n/a\",MAX(0,U2284-1))","v":0},{"$f":"IF(V2284=\"n/a\",\"n/a\",MAX(0,V2284-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2262)","v":"RL Capex 2012-13"},null,{"$f":"D2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2260","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2260","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2260","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2260","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2260","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2260","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2260","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2260","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2260","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2260","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2260","v":0},{"$f":"IF(V2303=\"n/a\",\"n/a\",MAX(0,V2303-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2260","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2284:C2305,0)),IF(SUM(C2261:C2282)=0,0,IF((SUMPRODUCT(C2261:C2282,C2284:C2305)/SUM(C2261:C2282))<0,1,(SUMPRODUCT(C2261:C2282,C2284:C2305)/SUM(C2261:C2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2284:D2305,0)),IF(SUM(D2261:D2282)=0,0,IF((SUMPRODUCT(D2261:D2282,D2284:D2305)/SUM(D2261:D2282))<0,1,(SUMPRODUCT(D2261:D2282,D2284:D2305)/SUM(D2261:D2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2284:E2305,0)),IF(SUM(E2261:E2282)=0,0,IF((SUMPRODUCT(E2261:E2282,E2284:E2305)/SUM(E2261:E2282))<0,1,(SUMPRODUCT(E2261:E2282,E2284:E2305)/SUM(E2261:E2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2284:F2305,0)),IF(SUM(F2261:F2282)=0,0,IF((SUMPRODUCT(F2261:F2282,F2284:F2305)/SUM(F2261:F2282))<0,1,(SUMPRODUCT(F2261:F2282,F2284:F2305)/SUM(F2261:F2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2284:G2305,0)),IF(SUM(G2261:G2282)=0,0,IF((SUMPRODUCT(G2261:G2282,G2284:G2305)/SUM(G2261:G2282))<0,1,(SUMPRODUCT(G2261:G2282,G2284:G2305)/SUM(G2261:G2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2284:H2305,0)),IF(SUM(H2261:H2282)=0,0,IF((SUMPRODUCT(H2261:H2282,H2284:H2305)/SUM(H2261:H2282))<0,1,(SUMPRODUCT(H2261:H2282,H2284:H2305)/SUM(H2261:H2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2284:I2305,0)),IF(SUM(I2261:I2282)=0,0,IF((SUMPRODUCT(I2261:I2282,I2284:I2305)/SUM(I2261:I2282))<0,1,(SUMPRODUCT(I2261:I2282,I2284:I2305)/SUM(I2261:I2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2284:J2305,0)),IF(SUM(J2261:J2282)=0,0,IF((SUMPRODUCT(J2261:J2282,J2284:J2305)/SUM(J2261:J2282))<0,1,(SUMPRODUCT(J2261:J2282,J2284:J2305)/SUM(J2261:J2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2284:K2305,0)),IF(SUM(K2261:K2282)=0,0,IF((SUMPRODUCT(K2261:K2282,K2284:K2305)/SUM(K2261:K2282))<0,1,(SUMPRODUCT(K2261:K2282,K2284:K2305)/SUM(K2261:K2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2284:L2305,0)),IF(SUM(L2261:L2282)=0,0,IF((SUMPRODUCT(L2261:L2282,L2284:L2305)/SUM(L2261:L2282))<0,1,(SUMPRODUCT(L2261:L2282,L2284:L2305)/SUM(L2261:L2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2284:M2305,0)),IF(SUM(M2261:M2282)=0,0,IF((SUMPRODUCT(M2261:M2282,M2284:M2305)/SUM(M2261:M2282))<0,1,(SUMPRODUCT(M2261:M2282,M2284:M2305)/SUM(M2261:M2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2284:N2305,0)),IF(SUM(N2261:N2282)=0,0,IF((SUMPRODUCT(N2261:N2282,N2284:N2305)/SUM(N2261:N2282))<0,1,(SUMPRODUCT(N2261:N2282,N2284:N2305)/SUM(N2261:N2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2284:O2305,0)),IF(SUM(O2261:O2282)=0,0,IF((SUMPRODUCT(O2261:O2282,O2284:O2305)/SUM(O2261:O2282))<0,1,(SUMPRODUCT(O2261:O2282,O2284:O2305)/SUM(O2261:O2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2284:P2305,0)),IF(SUM(P2261:P2282)=0,0,IF((SUMPRODUCT(P2261:P2282,P2284:P2305)/SUM(P2261:P2282))<0,1,(SUMPRODUCT(P2261:P2282,P2284:P2305)/SUM(P2261:P2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2284:Q2305,0)),IF(SUM(Q2261:Q2282)=0,0,IF((SUMPRODUCT(Q2261:Q2282,Q2284:Q2305)/SUM(Q2261:Q2282))<0,1,(SUMPRODUCT(Q2261:Q2282,Q2284:Q2305)/SUM(Q2261:Q2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2284:R2305,0)),IF(SUM(R2261:R2282)=0,0,IF((SUMPRODUCT(R2261:R2282,R2284:R2305)/SUM(R2261:R2282))<0,1,(SUMPRODUCT(R2261:R2282,R2284:R2305)/SUM(R2261:R2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2284:S2305,0)),IF(SUM(S2261:S2282)=0,0,IF((SUMPRODUCT(S2261:S2282,S2284:S2305)/SUM(S2261:S2282))<0,1,(SUMPRODUCT(S2261:S2282,S2284:S2305)/SUM(S2261:S2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2284:T2305,0)),IF(SUM(T2261:T2282)=0,0,IF((SUMPRODUCT(T2261:T2282,T2284:T2305)/SUM(T2261:T2282))<0,1,(SUMPRODUCT(T2261:T2282,T2284:T2305)/SUM(T2261:T2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2284:U2305,0)),IF(SUM(U2261:U2282)=0,0,IF((SUMPRODUCT(U2261:U2282,U2284:U2305)/SUM(U2261:U2282))<0,1,(SUMPRODUCT(U2261:U2282,U2284:U2305)/SUM(U2261:U2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2284:V2305,0)),IF(SUM(V2261:V2282)=0,0,IF((SUMPRODUCT(V2261:V2282,V2284:V2305)/SUM(V2261:V2282))<0,1,(SUMPRODUCT(V2261:V2282,V2284:V2305)/SUM(V2261:V2282)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2284:W2305,0)),IF(SUM(W2261:W2282)=0,0,IF((SUMPRODUCT(W2261:W2282,W2284:W2305)/SUM(W2261:W2282))<0,1,(SUMPRODUCT(W2261:W2282,W2284:W2305)/SUM(W2261:W2282)))),\"n/a\")","v":0}]
[]
["Asset Class 47",{"$f":"VLOOKUP($A2308,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2308,1,12,\"\"))","v":47},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2309,0)","v":0},{"$f":"'RAB remaining lives'!D2314","v":0},{"$f":"'RAB remaining lives'!E2314","v":0},{"$f":"'RAB remaining lives'!F2314","v":0},{"$f":"'RAB remaining lives'!G2314","v":0},{"$f":"'RAB remaining lives'!H2314","v":0},{"$f":"'RAB remaining lives'!I2314","v":0},{"$f":"'RAB remaining lives'!J2314","v":0},{"$f":"'RAB remaining lives'!K2314","v":0},{"$f":"'RAB remaining lives'!L2314","v":0},{"$f":"'RAB remaining lives'!M2314","v":0},{"$f":"'RAB remaining lives'!N2314","v":0},{"$f":"'RAB remaining lives'!O2314","v":0},{"$f":"'RAB remaining lives'!P2314","v":0},{"$f":"'RAB remaining lives'!Q2314","v":0},{"$f":"'RAB remaining lives'!R2314","v":0},{"$f":"'RAB remaining lives'!S2314","v":0},{"$f":"'RAB remaining lives'!T2314","v":0},{"$f":"'RAB remaining lives'!U2314","v":0},{"$f":"'RAB remaining lives'!V2314","v":0},{"$f":"'RAB remaining lives'!W2314","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2309,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2309,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2309","v":0},{"$f":"IFERROR(MAX(0,C2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2311-(OFFSET($C2311,0,$A2311)/(OFFSET($C2310,0,$A2311)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2312)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D2309","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,D2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,D2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,E2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,E2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,F2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,F2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,G2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,G2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,H2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,H2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,I2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,I2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,J2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,J2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,K2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,K2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,L2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,L2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,M2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,M2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,N2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,N2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,O2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,O2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,P2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,P2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,Q2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,Q2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,R2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,R2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,S2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,S2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,T2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,T2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,U2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,U2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2312,0,$A2312))<0,\nMIN(0,V2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312)))),\nMAX(0,V2312-(OFFSET($C2312,0,$A2312)/(OFFSET($C2310,-$A2311,$A2312))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E2309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F2309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G2309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H2309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I2309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2309","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2309","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2309","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2309","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2309","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2309","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2309","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2309","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2309","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2309","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2309","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2309","v":0},{"$f":"IFERROR(IF((OFFSET($C2330,0,$A2330))<0,\nMIN(0,V2330-(OFFSET($C2330,0,$A2330)/(OFFSET($C2328,-$A2329,$A2330)))),\nMAX(0,V2330-(OFFSET($C2330,0,$A2330)/(OFFSET($C2328,-$A2329,$A2330))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2309","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2310","v":0},{"$f":"IF(C2334=\"n/a\",\"n/a\",MAX(0,C2334-1))","v":0},{"$f":"IF(D2334=\"n/a\",\"n/a\",MAX(0,D2334-1))","v":0},{"$f":"IF(E2334=\"n/a\",\"n/a\",MAX(0,E2334-1))","v":0},{"$f":"IF(F2334=\"n/a\",\"n/a\",MAX(0,F2334-1))","v":0},{"$f":"IF(G2334=\"n/a\",\"n/a\",MAX(0,G2334-1))","v":0},{"$f":"IF(H2334=\"n/a\",\"n/a\",MAX(0,H2334-1))","v":0},{"$f":"IF(I2334=\"n/a\",\"n/a\",MAX(0,I2334-1))","v":0},{"$f":"IF(J2334=\"n/a\",\"n/a\",MAX(0,J2334-1))","v":0},{"$f":"IF(K2334=\"n/a\",\"n/a\",MAX(0,K2334-1))","v":0},{"$f":"IF(L2334=\"n/a\",\"n/a\",MAX(0,L2334-1))","v":0},{"$f":"IF(M2334=\"n/a\",\"n/a\",MAX(0,M2334-1))","v":0},{"$f":"IF(N2334=\"n/a\",\"n/a\",MAX(0,N2334-1))","v":0},{"$f":"IF(O2334=\"n/a\",\"n/a\",MAX(0,O2334-1))","v":0},{"$f":"IF(P2334=\"n/a\",\"n/a\",MAX(0,P2334-1))","v":0},{"$f":"IF(Q2334=\"n/a\",\"n/a\",MAX(0,Q2334-1))","v":0},{"$f":"IF(R2334=\"n/a\",\"n/a\",MAX(0,R2334-1))","v":0},{"$f":"IF(S2334=\"n/a\",\"n/a\",MAX(0,S2334-1))","v":0},{"$f":"IF(T2334=\"n/a\",\"n/a\",MAX(0,T2334-1))","v":0},{"$f":"IF(U2334=\"n/a\",\"n/a\",MAX(0,U2334-1))","v":0},{"$f":"IF(V2334=\"n/a\",\"n/a\",MAX(0,V2334-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2312)","v":"RL Capex 2012-13"},null,{"$f":"D2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2310","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2310","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2310","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2310","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2310","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2310","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2310","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2310","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2310","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2310","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2310","v":0},{"$f":"IF(V2353=\"n/a\",\"n/a\",MAX(0,V2353-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2310","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2334:C2355,0)),IF(SUM(C2311:C2332)=0,0,IF((SUMPRODUCT(C2311:C2332,C2334:C2355)/SUM(C2311:C2332))<0,1,(SUMPRODUCT(C2311:C2332,C2334:C2355)/SUM(C2311:C2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2334:D2355,0)),IF(SUM(D2311:D2332)=0,0,IF((SUMPRODUCT(D2311:D2332,D2334:D2355)/SUM(D2311:D2332))<0,1,(SUMPRODUCT(D2311:D2332,D2334:D2355)/SUM(D2311:D2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2334:E2355,0)),IF(SUM(E2311:E2332)=0,0,IF((SUMPRODUCT(E2311:E2332,E2334:E2355)/SUM(E2311:E2332))<0,1,(SUMPRODUCT(E2311:E2332,E2334:E2355)/SUM(E2311:E2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2334:F2355,0)),IF(SUM(F2311:F2332)=0,0,IF((SUMPRODUCT(F2311:F2332,F2334:F2355)/SUM(F2311:F2332))<0,1,(SUMPRODUCT(F2311:F2332,F2334:F2355)/SUM(F2311:F2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2334:G2355,0)),IF(SUM(G2311:G2332)=0,0,IF((SUMPRODUCT(G2311:G2332,G2334:G2355)/SUM(G2311:G2332))<0,1,(SUMPRODUCT(G2311:G2332,G2334:G2355)/SUM(G2311:G2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2334:H2355,0)),IF(SUM(H2311:H2332)=0,0,IF((SUMPRODUCT(H2311:H2332,H2334:H2355)/SUM(H2311:H2332))<0,1,(SUMPRODUCT(H2311:H2332,H2334:H2355)/SUM(H2311:H2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2334:I2355,0)),IF(SUM(I2311:I2332)=0,0,IF((SUMPRODUCT(I2311:I2332,I2334:I2355)/SUM(I2311:I2332))<0,1,(SUMPRODUCT(I2311:I2332,I2334:I2355)/SUM(I2311:I2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2334:J2355,0)),IF(SUM(J2311:J2332)=0,0,IF((SUMPRODUCT(J2311:J2332,J2334:J2355)/SUM(J2311:J2332))<0,1,(SUMPRODUCT(J2311:J2332,J2334:J2355)/SUM(J2311:J2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2334:K2355,0)),IF(SUM(K2311:K2332)=0,0,IF((SUMPRODUCT(K2311:K2332,K2334:K2355)/SUM(K2311:K2332))<0,1,(SUMPRODUCT(K2311:K2332,K2334:K2355)/SUM(K2311:K2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2334:L2355,0)),IF(SUM(L2311:L2332)=0,0,IF((SUMPRODUCT(L2311:L2332,L2334:L2355)/SUM(L2311:L2332))<0,1,(SUMPRODUCT(L2311:L2332,L2334:L2355)/SUM(L2311:L2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2334:M2355,0)),IF(SUM(M2311:M2332)=0,0,IF((SUMPRODUCT(M2311:M2332,M2334:M2355)/SUM(M2311:M2332))<0,1,(SUMPRODUCT(M2311:M2332,M2334:M2355)/SUM(M2311:M2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2334:N2355,0)),IF(SUM(N2311:N2332)=0,0,IF((SUMPRODUCT(N2311:N2332,N2334:N2355)/SUM(N2311:N2332))<0,1,(SUMPRODUCT(N2311:N2332,N2334:N2355)/SUM(N2311:N2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2334:O2355,0)),IF(SUM(O2311:O2332)=0,0,IF((SUMPRODUCT(O2311:O2332,O2334:O2355)/SUM(O2311:O2332))<0,1,(SUMPRODUCT(O2311:O2332,O2334:O2355)/SUM(O2311:O2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2334:P2355,0)),IF(SUM(P2311:P2332)=0,0,IF((SUMPRODUCT(P2311:P2332,P2334:P2355)/SUM(P2311:P2332))<0,1,(SUMPRODUCT(P2311:P2332,P2334:P2355)/SUM(P2311:P2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2334:Q2355,0)),IF(SUM(Q2311:Q2332)=0,0,IF((SUMPRODUCT(Q2311:Q2332,Q2334:Q2355)/SUM(Q2311:Q2332))<0,1,(SUMPRODUCT(Q2311:Q2332,Q2334:Q2355)/SUM(Q2311:Q2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2334:R2355,0)),IF(SUM(R2311:R2332)=0,0,IF((SUMPRODUCT(R2311:R2332,R2334:R2355)/SUM(R2311:R2332))<0,1,(SUMPRODUCT(R2311:R2332,R2334:R2355)/SUM(R2311:R2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2334:S2355,0)),IF(SUM(S2311:S2332)=0,0,IF((SUMPRODUCT(S2311:S2332,S2334:S2355)/SUM(S2311:S2332))<0,1,(SUMPRODUCT(S2311:S2332,S2334:S2355)/SUM(S2311:S2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2334:T2355,0)),IF(SUM(T2311:T2332)=0,0,IF((SUMPRODUCT(T2311:T2332,T2334:T2355)/SUM(T2311:T2332))<0,1,(SUMPRODUCT(T2311:T2332,T2334:T2355)/SUM(T2311:T2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2334:U2355,0)),IF(SUM(U2311:U2332)=0,0,IF((SUMPRODUCT(U2311:U2332,U2334:U2355)/SUM(U2311:U2332))<0,1,(SUMPRODUCT(U2311:U2332,U2334:U2355)/SUM(U2311:U2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2334:V2355,0)),IF(SUM(V2311:V2332)=0,0,IF((SUMPRODUCT(V2311:V2332,V2334:V2355)/SUM(V2311:V2332))<0,1,(SUMPRODUCT(V2311:V2332,V2334:V2355)/SUM(V2311:V2332)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2334:W2355,0)),IF(SUM(W2311:W2332)=0,0,IF((SUMPRODUCT(W2311:W2332,W2334:W2355)/SUM(W2311:W2332))<0,1,(SUMPRODUCT(W2311:W2332,W2334:W2355)/SUM(W2311:W2332)))),\"n/a\")","v":0}]
[]
["Asset Class 48",{"$f":"VLOOKUP($A2358,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2358,1,12,\"\"))","v":48},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2359,0)","v":0},{"$f":"'RAB remaining lives'!D2364","v":0},{"$f":"'RAB remaining lives'!E2364","v":0},{"$f":"'RAB remaining lives'!F2364","v":0},{"$f":"'RAB remaining lives'!G2364","v":0},{"$f":"'RAB remaining lives'!H2364","v":0},{"$f":"'RAB remaining lives'!I2364","v":0},{"$f":"'RAB remaining lives'!J2364","v":0},{"$f":"'RAB remaining lives'!K2364","v":0},{"$f":"'RAB remaining lives'!L2364","v":0},{"$f":"'RAB remaining lives'!M2364","v":0},{"$f":"'RAB remaining lives'!N2364","v":0},{"$f":"'RAB remaining lives'!O2364","v":0},{"$f":"'RAB remaining lives'!P2364","v":0},{"$f":"'RAB remaining lives'!Q2364","v":0},{"$f":"'RAB remaining lives'!R2364","v":0},{"$f":"'RAB remaining lives'!S2364","v":0},{"$f":"'RAB remaining lives'!T2364","v":0},{"$f":"'RAB remaining lives'!U2364","v":0},{"$f":"'RAB remaining lives'!V2364","v":0},{"$f":"'RAB remaining lives'!W2364","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2359,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2359,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2359","v":0},{"$f":"IFERROR(MAX(0,C2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2361-(OFFSET($C2361,0,$A2361)/(OFFSET($C2360,0,$A2361)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2362)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D2359","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,D2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,D2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,E2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,E2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,F2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,F2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,G2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,G2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,H2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,H2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,I2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,I2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,J2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,J2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,K2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,K2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,L2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,L2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,M2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,M2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,N2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,N2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,O2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,O2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,P2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,P2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,Q2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,Q2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,R2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,R2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,S2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,S2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,T2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,T2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,U2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,U2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2362,0,$A2362))<0,\nMIN(0,V2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362)))),\nMAX(0,V2362-(OFFSET($C2362,0,$A2362)/(OFFSET($C2360,-$A2361,$A2362))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2359","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2359","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2359","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2359","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2359","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2359","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2359","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2359","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2359","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2359","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2359","v":0},{"$f":"IFERROR(IF((OFFSET($C2380,0,$A2380))<0,\nMIN(0,V2380-(OFFSET($C2380,0,$A2380)/(OFFSET($C2378,-$A2379,$A2380)))),\nMAX(0,V2380-(OFFSET($C2380,0,$A2380)/(OFFSET($C2378,-$A2379,$A2380))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2359","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2360","v":0},{"$f":"IF(C2384=\"n/a\",\"n/a\",MAX(0,C2384-1))","v":0},{"$f":"IF(D2384=\"n/a\",\"n/a\",MAX(0,D2384-1))","v":0},{"$f":"IF(E2384=\"n/a\",\"n/a\",MAX(0,E2384-1))","v":0},{"$f":"IF(F2384=\"n/a\",\"n/a\",MAX(0,F2384-1))","v":0},{"$f":"IF(G2384=\"n/a\",\"n/a\",MAX(0,G2384-1))","v":0},{"$f":"IF(H2384=\"n/a\",\"n/a\",MAX(0,H2384-1))","v":0},{"$f":"IF(I2384=\"n/a\",\"n/a\",MAX(0,I2384-1))","v":0},{"$f":"IF(J2384=\"n/a\",\"n/a\",MAX(0,J2384-1))","v":0},{"$f":"IF(K2384=\"n/a\",\"n/a\",MAX(0,K2384-1))","v":0},{"$f":"IF(L2384=\"n/a\",\"n/a\",MAX(0,L2384-1))","v":0},{"$f":"IF(M2384=\"n/a\",\"n/a\",MAX(0,M2384-1))","v":0},{"$f":"IF(N2384=\"n/a\",\"n/a\",MAX(0,N2384-1))","v":0},{"$f":"IF(O2384=\"n/a\",\"n/a\",MAX(0,O2384-1))","v":0},{"$f":"IF(P2384=\"n/a\",\"n/a\",MAX(0,P2384-1))","v":0},{"$f":"IF(Q2384=\"n/a\",\"n/a\",MAX(0,Q2384-1))","v":0},{"$f":"IF(R2384=\"n/a\",\"n/a\",MAX(0,R2384-1))","v":0},{"$f":"IF(S2384=\"n/a\",\"n/a\",MAX(0,S2384-1))","v":0},{"$f":"IF(T2384=\"n/a\",\"n/a\",MAX(0,T2384-1))","v":0},{"$f":"IF(U2384=\"n/a\",\"n/a\",MAX(0,U2384-1))","v":0},{"$f":"IF(V2384=\"n/a\",\"n/a\",MAX(0,V2384-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2362)","v":"RL Capex 2012-13"},null,{"$f":"D2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2360","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2360","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2360","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2360","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2360","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2360","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2360","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2360","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2360","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2360","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2360","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2360","v":0},{"$f":"IF(V2403=\"n/a\",\"n/a\",MAX(0,V2403-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2360","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2384:C2405,0)),IF(SUM(C2361:C2382)=0,0,IF((SUMPRODUCT(C2361:C2382,C2384:C2405)/SUM(C2361:C2382))<0,1,(SUMPRODUCT(C2361:C2382,C2384:C2405)/SUM(C2361:C2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2384:D2405,0)),IF(SUM(D2361:D2382)=0,0,IF((SUMPRODUCT(D2361:D2382,D2384:D2405)/SUM(D2361:D2382))<0,1,(SUMPRODUCT(D2361:D2382,D2384:D2405)/SUM(D2361:D2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2384:E2405,0)),IF(SUM(E2361:E2382)=0,0,IF((SUMPRODUCT(E2361:E2382,E2384:E2405)/SUM(E2361:E2382))<0,1,(SUMPRODUCT(E2361:E2382,E2384:E2405)/SUM(E2361:E2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2384:F2405,0)),IF(SUM(F2361:F2382)=0,0,IF((SUMPRODUCT(F2361:F2382,F2384:F2405)/SUM(F2361:F2382))<0,1,(SUMPRODUCT(F2361:F2382,F2384:F2405)/SUM(F2361:F2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2384:G2405,0)),IF(SUM(G2361:G2382)=0,0,IF((SUMPRODUCT(G2361:G2382,G2384:G2405)/SUM(G2361:G2382))<0,1,(SUMPRODUCT(G2361:G2382,G2384:G2405)/SUM(G2361:G2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2384:H2405,0)),IF(SUM(H2361:H2382)=0,0,IF((SUMPRODUCT(H2361:H2382,H2384:H2405)/SUM(H2361:H2382))<0,1,(SUMPRODUCT(H2361:H2382,H2384:H2405)/SUM(H2361:H2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2384:I2405,0)),IF(SUM(I2361:I2382)=0,0,IF((SUMPRODUCT(I2361:I2382,I2384:I2405)/SUM(I2361:I2382))<0,1,(SUMPRODUCT(I2361:I2382,I2384:I2405)/SUM(I2361:I2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2384:J2405,0)),IF(SUM(J2361:J2382)=0,0,IF((SUMPRODUCT(J2361:J2382,J2384:J2405)/SUM(J2361:J2382))<0,1,(SUMPRODUCT(J2361:J2382,J2384:J2405)/SUM(J2361:J2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2384:K2405,0)),IF(SUM(K2361:K2382)=0,0,IF((SUMPRODUCT(K2361:K2382,K2384:K2405)/SUM(K2361:K2382))<0,1,(SUMPRODUCT(K2361:K2382,K2384:K2405)/SUM(K2361:K2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2384:L2405,0)),IF(SUM(L2361:L2382)=0,0,IF((SUMPRODUCT(L2361:L2382,L2384:L2405)/SUM(L2361:L2382))<0,1,(SUMPRODUCT(L2361:L2382,L2384:L2405)/SUM(L2361:L2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2384:M2405,0)),IF(SUM(M2361:M2382)=0,0,IF((SUMPRODUCT(M2361:M2382,M2384:M2405)/SUM(M2361:M2382))<0,1,(SUMPRODUCT(M2361:M2382,M2384:M2405)/SUM(M2361:M2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2384:N2405,0)),IF(SUM(N2361:N2382)=0,0,IF((SUMPRODUCT(N2361:N2382,N2384:N2405)/SUM(N2361:N2382))<0,1,(SUMPRODUCT(N2361:N2382,N2384:N2405)/SUM(N2361:N2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2384:O2405,0)),IF(SUM(O2361:O2382)=0,0,IF((SUMPRODUCT(O2361:O2382,O2384:O2405)/SUM(O2361:O2382))<0,1,(SUMPRODUCT(O2361:O2382,O2384:O2405)/SUM(O2361:O2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2384:P2405,0)),IF(SUM(P2361:P2382)=0,0,IF((SUMPRODUCT(P2361:P2382,P2384:P2405)/SUM(P2361:P2382))<0,1,(SUMPRODUCT(P2361:P2382,P2384:P2405)/SUM(P2361:P2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2384:Q2405,0)),IF(SUM(Q2361:Q2382)=0,0,IF((SUMPRODUCT(Q2361:Q2382,Q2384:Q2405)/SUM(Q2361:Q2382))<0,1,(SUMPRODUCT(Q2361:Q2382,Q2384:Q2405)/SUM(Q2361:Q2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2384:R2405,0)),IF(SUM(R2361:R2382)=0,0,IF((SUMPRODUCT(R2361:R2382,R2384:R2405)/SUM(R2361:R2382))<0,1,(SUMPRODUCT(R2361:R2382,R2384:R2405)/SUM(R2361:R2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2384:S2405,0)),IF(SUM(S2361:S2382)=0,0,IF((SUMPRODUCT(S2361:S2382,S2384:S2405)/SUM(S2361:S2382))<0,1,(SUMPRODUCT(S2361:S2382,S2384:S2405)/SUM(S2361:S2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2384:T2405,0)),IF(SUM(T2361:T2382)=0,0,IF((SUMPRODUCT(T2361:T2382,T2384:T2405)/SUM(T2361:T2382))<0,1,(SUMPRODUCT(T2361:T2382,T2384:T2405)/SUM(T2361:T2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2384:U2405,0)),IF(SUM(U2361:U2382)=0,0,IF((SUMPRODUCT(U2361:U2382,U2384:U2405)/SUM(U2361:U2382))<0,1,(SUMPRODUCT(U2361:U2382,U2384:U2405)/SUM(U2361:U2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2384:V2405,0)),IF(SUM(V2361:V2382)=0,0,IF((SUMPRODUCT(V2361:V2382,V2384:V2405)/SUM(V2361:V2382))<0,1,(SUMPRODUCT(V2361:V2382,V2384:V2405)/SUM(V2361:V2382)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2384:W2405,0)),IF(SUM(W2361:W2382)=0,0,IF((SUMPRODUCT(W2361:W2382,W2384:W2405)/SUM(W2361:W2382))<0,1,(SUMPRODUCT(W2361:W2382,W2384:W2405)/SUM(W2361:W2382)))),\"n/a\")","v":0}]
[]
["Asset Class 49",{"$f":"VLOOKUP($A2408,'RFM input'!$E$7:$F$56,2,FALSE)","v":0}]
[{"$f":"VALUE(REPLACE(A2408,1,12,\"\"))","v":49},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2409,0)","v":0},{"$f":"'RAB remaining lives'!D2414","v":0},{"$f":"'RAB remaining lives'!E2414","v":0},{"$f":"'RAB remaining lives'!F2414","v":0},{"$f":"'RAB remaining lives'!G2414","v":0},{"$f":"'RAB remaining lives'!H2414","v":0},{"$f":"'RAB remaining lives'!I2414","v":0},{"$f":"'RAB remaining lives'!J2414","v":0},{"$f":"'RAB remaining lives'!K2414","v":0},{"$f":"'RAB remaining lives'!L2414","v":0},{"$f":"'RAB remaining lives'!M2414","v":0},{"$f":"'RAB remaining lives'!N2414","v":0},{"$f":"'RAB remaining lives'!O2414","v":0},{"$f":"'RAB remaining lives'!P2414","v":0},{"$f":"'RAB remaining lives'!Q2414","v":0},{"$f":"'RAB remaining lives'!R2414","v":0},{"$f":"'RAB remaining lives'!S2414","v":0},{"$f":"'RAB remaining lives'!T2414","v":0},{"$f":"'RAB remaining lives'!U2414","v":0},{"$f":"'RAB remaining lives'!V2414","v":0},{"$f":"'RAB remaining lives'!W2414","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2409,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2409,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2409","v":0},{"$f":"IFERROR(MAX(0,C2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2411-(OFFSET($C2411,0,$A2411)/(OFFSET($C2410,0,$A2411)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2412)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D2409","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,D2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,D2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,E2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,E2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,F2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,F2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,G2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,G2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,H2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,H2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,I2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,I2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,J2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,J2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,K2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,K2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,L2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,L2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,M2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,M2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,N2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,N2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,O2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,O2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,P2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,P2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,Q2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,Q2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,R2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,R2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,S2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,S2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,T2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,T2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,U2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,U2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2412,0,$A2412))<0,\nMIN(0,V2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412)))),\nMAX(0,V2412-(OFFSET($C2412,0,$A2412)/(OFFSET($C2410,-$A2411,$A2412))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2409","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2409","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2409","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2409","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2409","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2409","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2409","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2409","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2409","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2409","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2409","v":0},{"$f":"IFERROR(IF((OFFSET($C2430,0,$A2430))<0,\nMIN(0,V2430-(OFFSET($C2430,0,$A2430)/(OFFSET($C2428,-$A2429,$A2430)))),\nMAX(0,V2430-(OFFSET($C2430,0,$A2430)/(OFFSET($C2428,-$A2429,$A2430))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2409","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2410","v":0},{"$f":"IF(C2434=\"n/a\",\"n/a\",MAX(0,C2434-1))","v":0},{"$f":"IF(D2434=\"n/a\",\"n/a\",MAX(0,D2434-1))","v":0},{"$f":"IF(E2434=\"n/a\",\"n/a\",MAX(0,E2434-1))","v":0},{"$f":"IF(F2434=\"n/a\",\"n/a\",MAX(0,F2434-1))","v":0},{"$f":"IF(G2434=\"n/a\",\"n/a\",MAX(0,G2434-1))","v":0},{"$f":"IF(H2434=\"n/a\",\"n/a\",MAX(0,H2434-1))","v":0},{"$f":"IF(I2434=\"n/a\",\"n/a\",MAX(0,I2434-1))","v":0},{"$f":"IF(J2434=\"n/a\",\"n/a\",MAX(0,J2434-1))","v":0},{"$f":"IF(K2434=\"n/a\",\"n/a\",MAX(0,K2434-1))","v":0},{"$f":"IF(L2434=\"n/a\",\"n/a\",MAX(0,L2434-1))","v":0},{"$f":"IF(M2434=\"n/a\",\"n/a\",MAX(0,M2434-1))","v":0},{"$f":"IF(N2434=\"n/a\",\"n/a\",MAX(0,N2434-1))","v":0},{"$f":"IF(O2434=\"n/a\",\"n/a\",MAX(0,O2434-1))","v":0},{"$f":"IF(P2434=\"n/a\",\"n/a\",MAX(0,P2434-1))","v":0},{"$f":"IF(Q2434=\"n/a\",\"n/a\",MAX(0,Q2434-1))","v":0},{"$f":"IF(R2434=\"n/a\",\"n/a\",MAX(0,R2434-1))","v":0},{"$f":"IF(S2434=\"n/a\",\"n/a\",MAX(0,S2434-1))","v":0},{"$f":"IF(T2434=\"n/a\",\"n/a\",MAX(0,T2434-1))","v":0},{"$f":"IF(U2434=\"n/a\",\"n/a\",MAX(0,U2434-1))","v":0},{"$f":"IF(V2434=\"n/a\",\"n/a\",MAX(0,V2434-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2412)","v":"RL Capex 2012-13"},null,{"$f":"D2410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2410","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2410","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2410","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2410","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2410","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2410","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2410","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2410","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2410","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2410","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2410","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2410","v":0},{"$f":"IF(V2453=\"n/a\",\"n/a\",MAX(0,V2453-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2410","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2434:C2455,0)),IF(SUM(C2411:C2432)=0,0,IF((SUMPRODUCT(C2411:C2432,C2434:C2455)/SUM(C2411:C2432))<0,1,(SUMPRODUCT(C2411:C2432,C2434:C2455)/SUM(C2411:C2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2434:D2455,0)),IF(SUM(D2411:D2432)=0,0,IF((SUMPRODUCT(D2411:D2432,D2434:D2455)/SUM(D2411:D2432))<0,1,(SUMPRODUCT(D2411:D2432,D2434:D2455)/SUM(D2411:D2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2434:E2455,0)),IF(SUM(E2411:E2432)=0,0,IF((SUMPRODUCT(E2411:E2432,E2434:E2455)/SUM(E2411:E2432))<0,1,(SUMPRODUCT(E2411:E2432,E2434:E2455)/SUM(E2411:E2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2434:F2455,0)),IF(SUM(F2411:F2432)=0,0,IF((SUMPRODUCT(F2411:F2432,F2434:F2455)/SUM(F2411:F2432))<0,1,(SUMPRODUCT(F2411:F2432,F2434:F2455)/SUM(F2411:F2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2434:G2455,0)),IF(SUM(G2411:G2432)=0,0,IF((SUMPRODUCT(G2411:G2432,G2434:G2455)/SUM(G2411:G2432))<0,1,(SUMPRODUCT(G2411:G2432,G2434:G2455)/SUM(G2411:G2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2434:H2455,0)),IF(SUM(H2411:H2432)=0,0,IF((SUMPRODUCT(H2411:H2432,H2434:H2455)/SUM(H2411:H2432))<0,1,(SUMPRODUCT(H2411:H2432,H2434:H2455)/SUM(H2411:H2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2434:I2455,0)),IF(SUM(I2411:I2432)=0,0,IF((SUMPRODUCT(I2411:I2432,I2434:I2455)/SUM(I2411:I2432))<0,1,(SUMPRODUCT(I2411:I2432,I2434:I2455)/SUM(I2411:I2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2434:J2455,0)),IF(SUM(J2411:J2432)=0,0,IF((SUMPRODUCT(J2411:J2432,J2434:J2455)/SUM(J2411:J2432))<0,1,(SUMPRODUCT(J2411:J2432,J2434:J2455)/SUM(J2411:J2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2434:K2455,0)),IF(SUM(K2411:K2432)=0,0,IF((SUMPRODUCT(K2411:K2432,K2434:K2455)/SUM(K2411:K2432))<0,1,(SUMPRODUCT(K2411:K2432,K2434:K2455)/SUM(K2411:K2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2434:L2455,0)),IF(SUM(L2411:L2432)=0,0,IF((SUMPRODUCT(L2411:L2432,L2434:L2455)/SUM(L2411:L2432))<0,1,(SUMPRODUCT(L2411:L2432,L2434:L2455)/SUM(L2411:L2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2434:M2455,0)),IF(SUM(M2411:M2432)=0,0,IF((SUMPRODUCT(M2411:M2432,M2434:M2455)/SUM(M2411:M2432))<0,1,(SUMPRODUCT(M2411:M2432,M2434:M2455)/SUM(M2411:M2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2434:N2455,0)),IF(SUM(N2411:N2432)=0,0,IF((SUMPRODUCT(N2411:N2432,N2434:N2455)/SUM(N2411:N2432))<0,1,(SUMPRODUCT(N2411:N2432,N2434:N2455)/SUM(N2411:N2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2434:O2455,0)),IF(SUM(O2411:O2432)=0,0,IF((SUMPRODUCT(O2411:O2432,O2434:O2455)/SUM(O2411:O2432))<0,1,(SUMPRODUCT(O2411:O2432,O2434:O2455)/SUM(O2411:O2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2434:P2455,0)),IF(SUM(P2411:P2432)=0,0,IF((SUMPRODUCT(P2411:P2432,P2434:P2455)/SUM(P2411:P2432))<0,1,(SUMPRODUCT(P2411:P2432,P2434:P2455)/SUM(P2411:P2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2434:Q2455,0)),IF(SUM(Q2411:Q2432)=0,0,IF((SUMPRODUCT(Q2411:Q2432,Q2434:Q2455)/SUM(Q2411:Q2432))<0,1,(SUMPRODUCT(Q2411:Q2432,Q2434:Q2455)/SUM(Q2411:Q2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2434:R2455,0)),IF(SUM(R2411:R2432)=0,0,IF((SUMPRODUCT(R2411:R2432,R2434:R2455)/SUM(R2411:R2432))<0,1,(SUMPRODUCT(R2411:R2432,R2434:R2455)/SUM(R2411:R2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2434:S2455,0)),IF(SUM(S2411:S2432)=0,0,IF((SUMPRODUCT(S2411:S2432,S2434:S2455)/SUM(S2411:S2432))<0,1,(SUMPRODUCT(S2411:S2432,S2434:S2455)/SUM(S2411:S2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2434:T2455,0)),IF(SUM(T2411:T2432)=0,0,IF((SUMPRODUCT(T2411:T2432,T2434:T2455)/SUM(T2411:T2432))<0,1,(SUMPRODUCT(T2411:T2432,T2434:T2455)/SUM(T2411:T2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2434:U2455,0)),IF(SUM(U2411:U2432)=0,0,IF((SUMPRODUCT(U2411:U2432,U2434:U2455)/SUM(U2411:U2432))<0,1,(SUMPRODUCT(U2411:U2432,U2434:U2455)/SUM(U2411:U2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2434:V2455,0)),IF(SUM(V2411:V2432)=0,0,IF((SUMPRODUCT(V2411:V2432,V2434:V2455)/SUM(V2411:V2432))<0,1,(SUMPRODUCT(V2411:V2432,V2434:V2455)/SUM(V2411:V2432)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2434:W2455,0)),IF(SUM(W2411:W2432)=0,0,IF((SUMPRODUCT(W2411:W2432,W2434:W2455)/SUM(W2411:W2432))<0,1,(SUMPRODUCT(W2411:W2432,W2434:W2455)/SUM(W2411:W2432)))),\"n/a\")","v":0}]
[]
["Asset Class 50",{"$f":"VLOOKUP($A2458,'RFM input'!$E$7:$F$56,2,FALSE)","v":"Equity raising costs"}]
[{"$f":"VALUE(REPLACE(A2458,1,12,\"\"))","v":50},"Value of net addition ($nominal)",{"$f":"OFFSET('TAB roll forward'!$H$7,'TAB remaining lives'!A2459,0)","v":0},{"$f":"'RAB remaining lives'!D2464","v":0},{"$f":"'RAB remaining lives'!E2464","v":0},{"$f":"'RAB remaining lives'!F2464","v":0},{"$f":"'RAB remaining lives'!G2464","v":0},{"$f":"'RAB remaining lives'!H2464","v":0},{"$f":"'RAB remaining lives'!I2464","v":0},{"$f":"'RAB remaining lives'!J2464","v":0},{"$f":"'RAB remaining lives'!K2464","v":0},{"$f":"'RAB remaining lives'!L2464","v":0},{"$f":"'RAB remaining lives'!M2464","v":0},{"$f":"'RAB remaining lives'!N2464","v":0},{"$f":"'RAB remaining lives'!O2464","v":0},{"$f":"'RAB remaining lives'!P2464","v":0},{"$f":"'RAB remaining lives'!Q2464","v":0},{"$f":"'RAB remaining lives'!R2464","v":0},{"$f":"'RAB remaining lives'!S2464","v":0},{"$f":"'RAB remaining lives'!T2464","v":0},{"$f":"'RAB remaining lives'!U2464","v":0},{"$f":"'RAB remaining lives'!V2464","v":0},{"$f":"'RAB remaining lives'!W2464","v":0}]
[null,"Standard tax life",{"$f":"OFFSET('RFM input'!$X$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2459,0)","v":0},{"$f":"OFFSET('RFM input'!$Y$6,'TAB remaining lives'!$A2459,0)","v":0}]
[0,"Depreciated starting RAB",{"$f":"C2459","v":0},{"$f":"IFERROR(MAX(0,C2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,D2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,E2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,F2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,G2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,H2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,I2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,J2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,K2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,L2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,M2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,N2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,O2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,P2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,Q2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,R2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,S2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,T2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,U2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0},{"$f":"IFERROR(MAX(0,V2461-(OFFSET($C2461,0,$A2461)/(OFFSET($C2460,0,$A2461)))),0)","v":0}]
[1,{"$f":"\"Depreciated Net Capex \"&OFFSET($C$6,0,A2462)","v":"Depreciated Net Capex 2012-13"},null,{"$f":"D2459","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,D2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,D2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,E2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,E2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,F2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,F2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,G2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,G2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,H2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,H2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,I2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,I2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,J2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,J2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,K2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,K2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,L2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,L2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,M2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,M2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,N2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,N2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,O2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,O2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,P2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,P2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,Q2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,Q2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,R2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,R2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,S2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,S2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,T2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,T2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,U2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,U2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0},{"$f":"IFERROR(IF((OFFSET($C2462,0,$A2462))<0,\nMIN(0,V2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462)))),\nMAX(0,V2462-(OFFSET($C2462,0,$A2462)/(OFFSET($C2460,-$A2461,$A2462))))),0)","v":0}]
[2,"Depreciated Net Capex 2013-14",null,null,{"$f":"E2459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Depreciated Net Capex 2014-15",null,null,null,{"$f":"F2459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Depreciated Net Capex 2015-16",null,null,null,null,{"$f":"G2459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Depreciated Net Capex 2016-17",null,null,null,null,null,{"$f":"H2459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"Depreciated Net Capex 2017-18",null,null,null,null,null,null,{"$f":"I2459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"Depreciated Net Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Depreciated Net Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2459","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciated Net Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2459","v":0},0,0,0,0,0,0,0,0,0,0,0]
[10,"Depreciated Net Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2459","v":0},0,0,0,0,0,0,0,0,0,0]
[11,"Depreciated Net Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2459","v":0},0,0,0,0,0,0,0,0,0]
[12,"Depreciated Net Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2459","v":0},0,0,0,0,0,0,0,0]
[13,"Depreciated Net Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2459","v":0},0,0,0,0,0,0,0]
[14,"Depreciated Net Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2459","v":0},0,0,0,0,0,0]
[15,"Depreciated Net Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2459","v":0},0,0,0,0,0]
[16,"Depreciated Net Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2459","v":0},0,0,0,0]
[17,"Depreciated Net Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2459","v":0},0,0,0]
[18,"Depreciated Net Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2459","v":0},0,0]
[19,"Depreciated Net Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2459","v":0},{"$f":"IFERROR(IF((OFFSET($C2480,0,$A2480))<0,\nMIN(0,V2480-(OFFSET($C2480,0,$A2480)/(OFFSET($C2478,-$A2479,$A2480)))),\nMAX(0,V2480-(OFFSET($C2480,0,$A2480)/(OFFSET($C2478,-$A2479,$A2480))))),0)","v":0}]
[20,"Depreciated Net Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2459","v":0}]
[]
[]
[null,"RL Start RAB",{"$f":"C2460","v":0},{"$f":"IF(C2484=\"n/a\",\"n/a\",MAX(0,C2484-1))","v":0},{"$f":"IF(D2484=\"n/a\",\"n/a\",MAX(0,D2484-1))","v":0},{"$f":"IF(E2484=\"n/a\",\"n/a\",MAX(0,E2484-1))","v":0},{"$f":"IF(F2484=\"n/a\",\"n/a\",MAX(0,F2484-1))","v":0},{"$f":"IF(G2484=\"n/a\",\"n/a\",MAX(0,G2484-1))","v":0},{"$f":"IF(H2484=\"n/a\",\"n/a\",MAX(0,H2484-1))","v":0},{"$f":"IF(I2484=\"n/a\",\"n/a\",MAX(0,I2484-1))","v":0},{"$f":"IF(J2484=\"n/a\",\"n/a\",MAX(0,J2484-1))","v":0},{"$f":"IF(K2484=\"n/a\",\"n/a\",MAX(0,K2484-1))","v":0},{"$f":"IF(L2484=\"n/a\",\"n/a\",MAX(0,L2484-1))","v":0},{"$f":"IF(M2484=\"n/a\",\"n/a\",MAX(0,M2484-1))","v":0},{"$f":"IF(N2484=\"n/a\",\"n/a\",MAX(0,N2484-1))","v":0},{"$f":"IF(O2484=\"n/a\",\"n/a\",MAX(0,O2484-1))","v":0},{"$f":"IF(P2484=\"n/a\",\"n/a\",MAX(0,P2484-1))","v":0},{"$f":"IF(Q2484=\"n/a\",\"n/a\",MAX(0,Q2484-1))","v":0},{"$f":"IF(R2484=\"n/a\",\"n/a\",MAX(0,R2484-1))","v":0},{"$f":"IF(S2484=\"n/a\",\"n/a\",MAX(0,S2484-1))","v":0},{"$f":"IF(T2484=\"n/a\",\"n/a\",MAX(0,T2484-1))","v":0},{"$f":"IF(U2484=\"n/a\",\"n/a\",MAX(0,U2484-1))","v":0},{"$f":"IF(V2484=\"n/a\",\"n/a\",MAX(0,V2484-1))","v":0}]
[null,{"$f":"\"RL Capex \"&OFFSET($C$6,0,A2462)","v":"RL Capex 2012-13"},null,{"$f":"D2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2013-14",null,null,{"$f":"E2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2014-15",null,null,null,{"$f":"F2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2015-16",null,null,null,null,{"$f":"G2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2016-17",null,null,null,null,null,{"$f":"H2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2017-18",null,null,null,null,null,null,{"$f":"I2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2018-19",null,null,null,null,null,null,null,{"$f":"J2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2019-20",null,null,null,null,null,null,null,null,{"$f":"K2460","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2020-21",null,null,null,null,null,null,null,null,null,{"$f":"L2460","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2021-22",null,null,null,null,null,null,null,null,null,null,{"$f":"M2460","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2022-23",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2460","v":0},0,0,0,0,0,0,0,0,0]
[null,"RL Capex 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O2460","v":0},0,0,0,0,0,0,0,0]
[null,"RL Capex 2024-25",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P2460","v":0},0,0,0,0,0,0,0]
[null,"RL Capex 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q2460","v":0},0,0,0,0,0,0]
[null,"RL Capex 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R2460","v":0},0,0,0,0,0]
[null,"RL Capex 2027-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S2460","v":0},0,0,0,0]
[null,"RL Capex 2028-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2460","v":0},0,0,0]
[null,"RL Capex 2029-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U2460","v":0},0,0]
[null,"RL Capex 2030-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V2460","v":0},{"$f":"IF(V2503=\"n/a\",\"n/a\",MAX(0,V2503-1))","v":0}]
[null,"RL Capex 2031-32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W2460","v":0}]
[]
[null,"WARL",{"$f":"IF(ISERROR(MATCH(\"n/a\",C2484:C2505,0)),IF(SUM(C2461:C2482)=0,0,IF((SUMPRODUCT(C2461:C2482,C2484:C2505)/SUM(C2461:C2482))<0,1,(SUMPRODUCT(C2461:C2482,C2484:C2505)/SUM(C2461:C2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",D2484:D2505,0)),IF(SUM(D2461:D2482)=0,0,IF((SUMPRODUCT(D2461:D2482,D2484:D2505)/SUM(D2461:D2482))<0,1,(SUMPRODUCT(D2461:D2482,D2484:D2505)/SUM(D2461:D2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",E2484:E2505,0)),IF(SUM(E2461:E2482)=0,0,IF((SUMPRODUCT(E2461:E2482,E2484:E2505)/SUM(E2461:E2482))<0,1,(SUMPRODUCT(E2461:E2482,E2484:E2505)/SUM(E2461:E2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",F2484:F2505,0)),IF(SUM(F2461:F2482)=0,0,IF((SUMPRODUCT(F2461:F2482,F2484:F2505)/SUM(F2461:F2482))<0,1,(SUMPRODUCT(F2461:F2482,F2484:F2505)/SUM(F2461:F2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",G2484:G2505,0)),IF(SUM(G2461:G2482)=0,0,IF((SUMPRODUCT(G2461:G2482,G2484:G2505)/SUM(G2461:G2482))<0,1,(SUMPRODUCT(G2461:G2482,G2484:G2505)/SUM(G2461:G2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",H2484:H2505,0)),IF(SUM(H2461:H2482)=0,0,IF((SUMPRODUCT(H2461:H2482,H2484:H2505)/SUM(H2461:H2482))<0,1,(SUMPRODUCT(H2461:H2482,H2484:H2505)/SUM(H2461:H2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",I2484:I2505,0)),IF(SUM(I2461:I2482)=0,0,IF((SUMPRODUCT(I2461:I2482,I2484:I2505)/SUM(I2461:I2482))<0,1,(SUMPRODUCT(I2461:I2482,I2484:I2505)/SUM(I2461:I2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",J2484:J2505,0)),IF(SUM(J2461:J2482)=0,0,IF((SUMPRODUCT(J2461:J2482,J2484:J2505)/SUM(J2461:J2482))<0,1,(SUMPRODUCT(J2461:J2482,J2484:J2505)/SUM(J2461:J2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",K2484:K2505,0)),IF(SUM(K2461:K2482)=0,0,IF((SUMPRODUCT(K2461:K2482,K2484:K2505)/SUM(K2461:K2482))<0,1,(SUMPRODUCT(K2461:K2482,K2484:K2505)/SUM(K2461:K2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",L2484:L2505,0)),IF(SUM(L2461:L2482)=0,0,IF((SUMPRODUCT(L2461:L2482,L2484:L2505)/SUM(L2461:L2482))<0,1,(SUMPRODUCT(L2461:L2482,L2484:L2505)/SUM(L2461:L2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",M2484:M2505,0)),IF(SUM(M2461:M2482)=0,0,IF((SUMPRODUCT(M2461:M2482,M2484:M2505)/SUM(M2461:M2482))<0,1,(SUMPRODUCT(M2461:M2482,M2484:M2505)/SUM(M2461:M2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",N2484:N2505,0)),IF(SUM(N2461:N2482)=0,0,IF((SUMPRODUCT(N2461:N2482,N2484:N2505)/SUM(N2461:N2482))<0,1,(SUMPRODUCT(N2461:N2482,N2484:N2505)/SUM(N2461:N2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",O2484:O2505,0)),IF(SUM(O2461:O2482)=0,0,IF((SUMPRODUCT(O2461:O2482,O2484:O2505)/SUM(O2461:O2482))<0,1,(SUMPRODUCT(O2461:O2482,O2484:O2505)/SUM(O2461:O2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",P2484:P2505,0)),IF(SUM(P2461:P2482)=0,0,IF((SUMPRODUCT(P2461:P2482,P2484:P2505)/SUM(P2461:P2482))<0,1,(SUMPRODUCT(P2461:P2482,P2484:P2505)/SUM(P2461:P2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",Q2484:Q2505,0)),IF(SUM(Q2461:Q2482)=0,0,IF((SUMPRODUCT(Q2461:Q2482,Q2484:Q2505)/SUM(Q2461:Q2482))<0,1,(SUMPRODUCT(Q2461:Q2482,Q2484:Q2505)/SUM(Q2461:Q2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",R2484:R2505,0)),IF(SUM(R2461:R2482)=0,0,IF((SUMPRODUCT(R2461:R2482,R2484:R2505)/SUM(R2461:R2482))<0,1,(SUMPRODUCT(R2461:R2482,R2484:R2505)/SUM(R2461:R2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",S2484:S2505,0)),IF(SUM(S2461:S2482)=0,0,IF((SUMPRODUCT(S2461:S2482,S2484:S2505)/SUM(S2461:S2482))<0,1,(SUMPRODUCT(S2461:S2482,S2484:S2505)/SUM(S2461:S2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",T2484:T2505,0)),IF(SUM(T2461:T2482)=0,0,IF((SUMPRODUCT(T2461:T2482,T2484:T2505)/SUM(T2461:T2482))<0,1,(SUMPRODUCT(T2461:T2482,T2484:T2505)/SUM(T2461:T2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",U2484:U2505,0)),IF(SUM(U2461:U2482)=0,0,IF((SUMPRODUCT(U2461:U2482,U2484:U2505)/SUM(U2461:U2482))<0,1,(SUMPRODUCT(U2461:U2482,U2484:U2505)/SUM(U2461:U2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",V2484:V2505,0)),IF(SUM(V2461:V2482)=0,0,IF((SUMPRODUCT(V2461:V2482,V2484:V2505)/SUM(V2461:V2482))<0,1,(SUMPRODUCT(V2461:V2482,V2484:V2505)/SUM(V2461:V2482)))),\"n/a\")","v":0},{"$f":"IF(ISERROR(MATCH(\"n/a\",W2484:W2505,0)),IF(SUM(W2461:W2482)=0,0,IF((SUMPRODUCT(W2461:W2482,W2484:W2505)/SUM(W2461:W2482))<0,1,(SUMPRODUCT(W2461:W2482,W2484:W2505)/SUM(W2461:W2482)))),\"n/a\")","v":0}]

{"sheet":"PTRM input summary","index":11,"n_rows":57,"n_cols":18,"rows_kept":57,"cut":false,"hidden":false,"merged":[[54,4,54,5],[54,6,54,8],[55,4,55,5],[55,6,55,8],[51,4,51,5],[51,6,51,8],[52,4,52,5],[52,6,52,8],[53,4,53,5],[53,6,53,8],[48,4,48,5],[48,6,48,8],[49,4,49,5],[49,6,49,8],[50,4,50,5],[50,6,50,8],[45,4,45,5],[45,6,45,8],[46,4,46,5],[46,6,46,8],[47,4,47,5],[47,6,47,8],[42,4,42,5],[42,6,42,8],[43,4,43,5],[43,6,43,8],[44,4,44,5],[44,6,44,8],[39,4,39,5],[39,6,39,8],[40,4,40,5],[40,6,40,8],[41,4,41,5],[41,6,41,8],[36,4,36,5],[36,6,36,8],[37,4,37,5],[37,6,37,8],[38,4,38,5],[38,6,38,8],[34,6,34,8],[35,6,35,8],[34,4,34,5],[35,4,35,5],[26,6,26,8],[27,6,27,8],[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],[26,4,26,5],[27,4,27,5],[28,4,28,5],[29,4,29,5],[4,4,4,7],[5,6,5,8],[6,6,6,8],[7,6,7,8],[6,4,6,5],[7,4,7,5],[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],[8,6,8,8],[9,6,9,8],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[10,6,10,8],[11,6,11,8],[24,6,24,8],[25,6,25,8],[20,6,20,8],[21,6,21,8],[22,6,22,8],[23,6,23,8],[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],[24,4,24,5],[25,4,25,5],[20,4,20,5],[21,4,21,5],[22,4,22,5],[23,4,23,5]]}
[]
[null,null,null,null,{"$f":"'DMS input'!$C$16&\" - PTRM Input Summary\"&\" - TNSP RFM - version \"&Intro!$M$4","v":"Aus Elec - PTRM Input Summary - TNSP RFM - version 3"}]
[]
[]
[null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&Q7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2017-18 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value (Partially As Incurred)","Opening Asset Value (As Commissioned)","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,{"$f":"'RFM input'!E7","v":"Asset Class 1"},null,{"$f":"Asset1","v":"Transmission lines"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A7,FALSE)","v":972.31751527080189},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A7,FALSE)","v":1085.1323926008922},{"$f":"IF(OR($K7<0,AND($K7>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E7,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E7,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E7,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":26.091829201515573},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B7,FALSE)","v":684.93148447137446},{"$f":"IF(OR($N7<0,AND($N7>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E7,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E7,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E7,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":21.607622274746124},null,{"$f":"HLOOKUP(IF('RFM input'!AA7=\"\",5,'RFM input'!AA7),'TAB roll forward'!I2:R4,3,FALSE)","v":"2017-18"}]
[{"$f":"A7+1","v":4},{"$f":"B7+1","v":8},null,null,{"$f":"'RFM input'!E8","v":"Asset Class 2"},null,{"$f":"Asset2","v":"Substations"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A8,FALSE)","v":749.65600858462187},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A8,FALSE)","v":840.14561000718231},{"$f":"IF(OR($K8<0,AND($K8>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E8,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E8,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E8,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":20.980692237466247},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B8,FALSE)","v":564.01017145381809},{"$f":"IF(OR($N8<0,AND($N8>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E8,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E8,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E8,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":16.358638111632814}]
[{"$f":"A8+1","v":5},{"$f":"B8+1","v":9},null,null,{"$f":"'RFM input'!E9","v":"Asset Class 3"},null,{"$f":"Asset3","v":"Easements"},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A9,FALSE)","v":850.73259097501989},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A9,FALSE)","v":956.76525773197147},{"$f":"IF(OR($K9<0,AND($K9>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E9,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E9,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E9,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B9,FALSE)","v":676.44213336699579},{"$f":"IF(OR($N9<0,AND($N9>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E9,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E9,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E9,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":"n/a"}]
[6,10,null,null,{"$f":"'RFM input'!E10","v":"Asset Class 4"},null,{"$f":"Asset4","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A10,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A10,FALSE)","v":0},{"$f":"IF(OR($K10<0,AND($K10>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E10,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E10,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E10,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B10,FALSE)","v":0},{"$f":"IF(OR($N10<0,AND($N10>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E10,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E10,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E10,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[7,11,null,null,{"$f":"'RFM input'!E11","v":"Asset Class 5"},null,{"$f":"Asset5","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A11,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A11,FALSE)","v":0},{"$f":"IF(OR($K11<0,AND($K11>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E11,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E11,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E11,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B11,FALSE)","v":0},{"$f":"IF(OR($N11<0,AND($N11>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E11,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E11,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E11,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[8,12,null,null,{"$f":"'RFM input'!E12","v":"Asset Class 6"},null,{"$f":"Asset6","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A12,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A12,FALSE)","v":0},{"$f":"IF(OR($K12<0,AND($K12>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E12,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E12,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E12,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B12,FALSE)","v":0},{"$f":"IF(OR($N12<0,AND($N12>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E12,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E12,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E12,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[9,13,null,null,{"$f":"'RFM input'!E13","v":"Asset Class 7"},null,{"$f":"Asset7","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A13,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A13,FALSE)","v":0},{"$f":"IF(OR($K13<0,AND($K13>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E13,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E13,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E13,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B13,FALSE)","v":0},{"$f":"IF(OR($N13<0,AND($N13>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E13,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E13,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E13,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[10,14,null,null,{"$f":"'RFM input'!E14","v":"Asset Class 8"},null,{"$f":"Asset8","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A14,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A14,FALSE)","v":0},{"$f":"IF(OR($K14<0,AND($K14>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E14,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E14,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E14,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B14,FALSE)","v":0},{"$f":"IF(OR($N14<0,AND($N14>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E14,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E14,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E14,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[11,15,null,null,{"$f":"'RFM input'!E15","v":"Asset Class 9"},null,{"$f":"Asset9","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A15,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A15,FALSE)","v":0},{"$f":"IF(OR($K15<0,AND($K15>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E15,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E15,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E15,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B15,FALSE)","v":0},{"$f":"IF(OR($N15<0,AND($N15>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E15,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E15,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E15,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[12,16,null,null,{"$f":"'RFM input'!E16","v":"Asset Class 10"},null,{"$f":"Asset10","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A16,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A16,FALSE)","v":0},{"$f":"IF(OR($K16<0,AND($K16>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E16,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E16,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E16,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B16,FALSE)","v":0},{"$f":"IF(OR($N16<0,AND($N16>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E16,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E16,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E16,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[13,17,null,null,{"$f":"'RFM input'!E17","v":"Asset Class 11"},null,{"$f":"Asset11","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A17,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A17,FALSE)","v":0},{"$f":"IF(OR($K17<0,AND($K17>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E17,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E17,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E17,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B17,FALSE)","v":0},{"$f":"IF(OR($N17<0,AND($N17>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E17,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E17,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E17,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[14,18,null,null,{"$f":"'RFM input'!E18","v":"Asset Class 12"},null,{"$f":"Asset12","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A18,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A18,FALSE)","v":0},{"$f":"IF(OR($K18<0,AND($K18>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E18,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E18,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E18,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B18,FALSE)","v":0},{"$f":"IF(OR($N18<0,AND($N18>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E18,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E18,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E18,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[15,19,null,null,{"$f":"'RFM input'!E19","v":"Asset Class 13"},null,{"$f":"Asset13","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A19,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A19,FALSE)","v":0},{"$f":"IF(OR($K19<0,AND($K19>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E19,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E19,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E19,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B19,FALSE)","v":0},{"$f":"IF(OR($N19<0,AND($N19>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E19,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E19,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E19,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[16,20,null,null,{"$f":"'RFM input'!E20","v":"Asset Class 14"},null,{"$f":"Asset14","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A20,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A20,FALSE)","v":0},{"$f":"IF(OR($K20<0,AND($K20>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E20,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E20,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E20,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B20,FALSE)","v":0},{"$f":"IF(OR($N20<0,AND($N20>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E20,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E20,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E20,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[17,21,null,null,{"$f":"'RFM input'!E21","v":"Asset Class 15"},null,{"$f":"Asset15","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A21,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A21,FALSE)","v":0},{"$f":"IF(OR($K21<0,AND($K21>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E21,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E21,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E21,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B21,FALSE)","v":0},{"$f":"IF(OR($N21<0,AND($N21>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E21,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E21,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E21,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[18,22,null,null,{"$f":"'RFM input'!E22","v":"Asset Class 16"},null,{"$f":"Asset16","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A22,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A22,FALSE)","v":0},{"$f":"IF(OR($K22<0,AND($K22>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E22,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E22,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E22,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B22,FALSE)","v":0},{"$f":"IF(OR($N22<0,AND($N22>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E22,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E22,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E22,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[19,23,null,null,{"$f":"'RFM input'!E23","v":"Asset Class 17"},null,{"$f":"Asset17","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A23,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A23,FALSE)","v":0},{"$f":"IF(OR($K23<0,AND($K23>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E23,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E23,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E23,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B23,FALSE)","v":0},{"$f":"IF(OR($N23<0,AND($N23>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E23,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E23,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E23,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[20,24,null,null,{"$f":"'RFM input'!E24","v":"Asset Class 18"},null,{"$f":"Asset18","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A24,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A24,FALSE)","v":0},{"$f":"IF(OR($K24<0,AND($K24>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E24,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E24,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E24,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B24,FALSE)","v":0},{"$f":"IF(OR($N24<0,AND($N24>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E24,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E24,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E24,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[21,25,null,null,{"$f":"'RFM input'!E25","v":"Asset Class 19"},null,{"$f":"Asset19","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A25,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A25,FALSE)","v":0},{"$f":"IF(OR($K25<0,AND($K25>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E25,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E25,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E25,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B25,FALSE)","v":0},{"$f":"IF(OR($N25<0,AND($N25>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E25,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E25,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E25,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[22,26,null,null,{"$f":"'RFM input'!E26","v":"Asset Class 20"},null,{"$f":"Asset20","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A26,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A26,FALSE)","v":0},{"$f":"IF(OR($K26<0,AND($K26>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E26,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E26,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E26,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B26,FALSE)","v":0},{"$f":"IF(OR($N26<0,AND($N26>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E26,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E26,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E26,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[23,27,null,null,{"$f":"'RFM input'!E27","v":"Asset Class 21"},null,{"$f":"Asset21","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A27,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A27,FALSE)","v":0},{"$f":"IF(OR($K27<0,AND($K27>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E27,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E27,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E27,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B27,FALSE)","v":0},{"$f":"IF(OR($N27<0,AND($N27>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E27,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E27,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E27,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[24,28,null,null,{"$f":"'RFM input'!E28","v":"Asset Class 22"},null,{"$f":"Asset22","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A28,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A28,FALSE)","v":0},{"$f":"IF(OR($K28<0,AND($K28>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E28,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E28,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E28,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B28,FALSE)","v":0},{"$f":"IF(OR($N28<0,AND($N28>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E28,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E28,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E28,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[25,29,null,null,{"$f":"'RFM input'!E29","v":"Asset Class 23"},null,{"$f":"Asset23","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A29,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A29,FALSE)","v":0},{"$f":"IF(OR($K29<0,AND($K29>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E29,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E29,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E29,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B29,FALSE)","v":0},{"$f":"IF(OR($N29<0,AND($N29>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E29,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E29,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E29,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[26,30,null,null,{"$f":"'RFM input'!E30","v":"Asset Class 24"},null,{"$f":"Asset24","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A30,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A30,FALSE)","v":0},{"$f":"IF(OR($K30<0,AND($K30>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E30,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E30,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E30,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B30,FALSE)","v":0},{"$f":"IF(OR($N30<0,AND($N30>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E30,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E30,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E30,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[27,31,null,null,{"$f":"'RFM input'!E31","v":"Asset Class 25"},null,{"$f":"Asset25","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A31,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A31,FALSE)","v":0},{"$f":"IF(OR($K31<0,AND($K31>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E31,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E31,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E31,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B31,FALSE)","v":0},{"$f":"IF(OR($N31<0,AND($N31>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E31,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E31,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E31,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[28,32,null,null,{"$f":"'RFM input'!E32","v":"Asset Class 26"},null,{"$f":"Asset26","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A32,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A32,FALSE)","v":0},{"$f":"IF(OR($K32<0,AND($K32>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E32,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E32,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E32,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B32,FALSE)","v":0},{"$f":"IF(OR($N32<0,AND($N32>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E32,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E32,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E32,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[29,33,null,null,{"$f":"'RFM input'!E33","v":"Asset Class 27"},null,{"$f":"Asset27","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A33,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A33,FALSE)","v":0},{"$f":"IF(OR($K33<0,AND($K33>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E33,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E33,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E33,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B33,FALSE)","v":0},{"$f":"IF(OR($N33<0,AND($N33>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E33,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E33,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E33,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[30,34,null,null,{"$f":"'RFM input'!E34","v":"Asset Class 28"},null,{"$f":"Asset28","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A34,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A34,FALSE)","v":0},{"$f":"IF(OR($K34<0,AND($K34>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E34,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E34,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E34,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B34,FALSE)","v":0},{"$f":"IF(OR($N34<0,AND($N34>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E34,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E34,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E34,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[31,35,null,null,{"$f":"'RFM input'!E35","v":"Asset Class 29"},null,{"$f":"Asset29","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A35,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A35,FALSE)","v":0},{"$f":"IF(OR($K35<0,AND($K35>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E35,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E35,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E35,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B35,FALSE)","v":0},{"$f":"IF(OR($N35<0,AND($N35>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E35,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E35,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E35,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[32,36,null,null,{"$f":"'RFM input'!E36","v":"Asset Class 30"},null,{"$f":"Asset30","v":0},null,null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A36,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A36,FALSE)","v":0},{"$f":"IF(OR($K36<0,AND($K36>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E36,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E36,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E36,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B36,FALSE)","v":0},{"$f":"IF(OR($N36<0,AND($N36>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E36,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E36,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E36,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[33,37,null,null,{"$f":"'RFM input'!E37","v":"Asset Class 31"},null,{"$f":"Asset31","v":0},{"$f":"Asset31","v":0},{"$f":"Asset31","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A37,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A37,FALSE)","v":0},{"$f":"IF(OR($K37<0,AND($K37>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E37,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E37,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E37,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B37,FALSE)","v":0},{"$f":"IF(OR($N37<0,AND($N37>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E37,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E37,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E37,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[34,38,null,null,{"$f":"'RFM input'!E38","v":"Asset Class 32"},null,{"$f":"Asset32","v":0},{"$f":"Asset32","v":0},{"$f":"Asset32","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A38,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A38,FALSE)","v":0},{"$f":"IF(OR($K38<0,AND($K38>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E38,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E38,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E38,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B38,FALSE)","v":0},{"$f":"IF(OR($N38<0,AND($N38>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E38,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E38,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E38,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[35,39,null,null,{"$f":"'RFM input'!E39","v":"Asset Class 33"},null,{"$f":"Asset33","v":0},{"$f":"Asset33","v":0},{"$f":"Asset33","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A39,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A39,FALSE)","v":0},{"$f":"IF(OR($K39<0,AND($K39>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E39,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E39,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E39,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B39,FALSE)","v":0},{"$f":"IF(OR($N39<0,AND($N39>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E39,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E39,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E39,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[36,40,null,null,{"$f":"'RFM input'!E40","v":"Asset Class 34"},null,{"$f":"Asset34","v":0},{"$f":"Asset34","v":0},{"$f":"Asset34","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A40,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A40,FALSE)","v":0},{"$f":"IF(OR($K40<0,AND($K40>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E40,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E40,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E40,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B40,FALSE)","v":0},{"$f":"IF(OR($N40<0,AND($N40>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E40,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E40,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E40,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[37,41,null,null,{"$f":"'RFM input'!E41","v":"Asset Class 35"},null,{"$f":"Asset35","v":0},{"$f":"Asset35","v":0},{"$f":"Asset35","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A41,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A41,FALSE)","v":0},{"$f":"IF(OR($K41<0,AND($K41>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E41,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E41,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E41,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B41,FALSE)","v":0},{"$f":"IF(OR($N41<0,AND($N41>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E41,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E41,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E41,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[38,42,null,null,{"$f":"'RFM input'!E42","v":"Asset Class 36"},null,{"$f":"Asset36","v":0},{"$f":"Asset36","v":0},{"$f":"Asset36","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A42,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A42,FALSE)","v":0},{"$f":"IF(OR($K42<0,AND($K42>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E42,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E42,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E42,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B42,FALSE)","v":0},{"$f":"IF(OR($N42<0,AND($N42>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E42,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E42,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E42,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[39,43,null,null,{"$f":"'RFM input'!E43","v":"Asset Class 37"},null,{"$f":"Asset37","v":0},{"$f":"Asset37","v":0},{"$f":"Asset37","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A43,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A43,FALSE)","v":0},{"$f":"IF(OR($K43<0,AND($K43>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E43,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E43,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E43,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B43,FALSE)","v":0},{"$f":"IF(OR($N43<0,AND($N43>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E43,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E43,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E43,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[40,44,null,null,{"$f":"'RFM input'!E44","v":"Asset Class 38"},null,{"$f":"Asset38","v":0},{"$f":"Asset38","v":0},{"$f":"Asset38","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A44,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A44,FALSE)","v":0},{"$f":"IF(OR($K44<0,AND($K44>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E44,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E44,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E44,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B44,FALSE)","v":0},{"$f":"IF(OR($N44<0,AND($N44>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E44,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E44,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E44,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[41,45,null,null,{"$f":"'RFM input'!E45","v":"Asset Class 39"},null,{"$f":"Asset39","v":0},{"$f":"Asset39","v":0},{"$f":"Asset39","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A45,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A45,FALSE)","v":0},{"$f":"IF(OR($K45<0,AND($K45>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E45,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E45,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E45,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B45,FALSE)","v":0},{"$f":"IF(OR($N45<0,AND($N45>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E45,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E45,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E45,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[42,46,null,null,{"$f":"'RFM input'!E46","v":"Asset Class 40"},null,{"$f":"Asset40","v":0},{"$f":"Asset40","v":0},{"$f":"Asset40","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A46,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A46,FALSE)","v":0},{"$f":"IF(OR($K46<0,AND($K46>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E46,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E46,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E46,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B46,FALSE)","v":0},{"$f":"IF(OR($N46<0,AND($N46>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E46,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E46,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E46,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[43,47,null,null,{"$f":"'RFM input'!E47","v":"Asset Class 41"},null,{"$f":"Asset41","v":0},{"$f":"Asset41","v":0},{"$f":"Asset41","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A47,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A47,FALSE)","v":0},{"$f":"IF(OR($K47<0,AND($K47>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E47,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E47,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E47,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B47,FALSE)","v":0},{"$f":"IF(OR($N47<0,AND($N47>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E47,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E47,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E47,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[44,48,null,null,{"$f":"'RFM input'!E48","v":"Asset Class 42"},null,{"$f":"Asset42","v":0},{"$f":"Asset42","v":0},{"$f":"Asset42","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A48,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A48,FALSE)","v":0},{"$f":"IF(OR($K48<0,AND($K48>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E48,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E48,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E48,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B48,FALSE)","v":0},{"$f":"IF(OR($N48<0,AND($N48>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E48,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E48,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E48,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[45,49,null,null,{"$f":"'RFM input'!E49","v":"Asset Class 43"},null,{"$f":"Asset43","v":0},{"$f":"Asset43","v":0},{"$f":"Asset43","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A49,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A49,FALSE)","v":0},{"$f":"IF(OR($K49<0,AND($K49>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E49,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E49,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E49,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B49,FALSE)","v":0},{"$f":"IF(OR($N49<0,AND($N49>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E49,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E49,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E49,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[46,50,null,null,{"$f":"'RFM input'!E50","v":"Asset Class 44"},null,{"$f":"Asset44","v":0},{"$f":"Asset44","v":0},{"$f":"Asset44","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A50,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A50,FALSE)","v":0},{"$f":"IF(OR($K50<0,AND($K50>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E50,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E50,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E50,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B50,FALSE)","v":0},{"$f":"IF(OR($N50<0,AND($N50>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E50,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E50,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E50,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[47,51,null,null,{"$f":"'RFM input'!E51","v":"Asset Class 45"},null,{"$f":"Asset45","v":0},{"$f":"Asset45","v":0},{"$f":"Asset45","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A51,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A51,FALSE)","v":0},{"$f":"IF(OR($K51<0,AND($K51>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E51,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E51,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E51,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B51,FALSE)","v":0},{"$f":"IF(OR($N51<0,AND($N51>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E51,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E51,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E51,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[48,52,null,null,{"$f":"'RFM input'!E52","v":"Asset Class 46"},null,{"$f":"Asset46","v":0},{"$f":"Asset46","v":0},{"$f":"Asset46","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A52,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A52,FALSE)","v":0},{"$f":"IF(OR($K52<0,AND($K52>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E52,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E52,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E52,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B52,FALSE)","v":0},{"$f":"IF(OR($N52<0,AND($N52>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E52,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E52,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E52,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[49,53,null,null,{"$f":"'RFM input'!E53","v":"Asset Class 47"},null,{"$f":"Asset47","v":0},{"$f":"Asset47","v":0},{"$f":"Asset47","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A53,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A53,FALSE)","v":0},{"$f":"IF(OR($K53<0,AND($K53>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E53,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E53,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E53,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B53,FALSE)","v":0},{"$f":"IF(OR($N53<0,AND($N53>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E53,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E53,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E53,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[50,54,null,null,{"$f":"'RFM input'!E54","v":"Asset Class 48"},null,{"$f":"Asset48","v":0},{"$f":"Asset48","v":0},{"$f":"Asset48","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A54,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A54,FALSE)","v":0},{"$f":"IF(OR($K54<0,AND($K54>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E54,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E54,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E54,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B54,FALSE)","v":0},{"$f":"IF(OR($N54<0,AND($N54>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E54,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E54,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E54,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[51,55,null,null,{"$f":"'RFM input'!E55","v":"Asset Class 49"},null,{"$f":"Asset49","v":0},{"$f":"Asset49","v":0},{"$f":"Asset49","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A55,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A55,FALSE)","v":0},{"$f":"IF(OR($K55<0,AND($K55>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E55,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E55,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E55,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B55,FALSE)","v":0},{"$f":"IF(OR($N55<0,AND($N55>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E55,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E55,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E55,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[52,56,null,null,{"$f":"'RFM input'!E56","v":"Asset Class 50"},null,{"$f":"Asset50","v":"Equity raising costs"},{"$f":"Asset50","v":"Equity raising costs"},{"$f":"Asset50","v":"Equity raising costs"},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$528:$Q$579,A56,FALSE)","v":0},{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'Total RAB roll forward'!$I$1104:$Q$1155,A56,FALSE)","v":0},{"$f":"IF(OR($K56<0,AND($K56>0,\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E56,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$L$7:$L$56,MATCH($E56,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('RAB remaining lives'!$A$6:$W$2511,MATCH($E56,'RAB remaining lives'!$A$6:$A$2511,0)+ROWS('RAB remaining lives'!$B$13:$B$61)-1,MATCH(('PTRM input summary'!$Q$7),'RAB remaining lives'!$A$6:$W$6,0)-1)))","v":0},null,{"$f":"HLOOKUP(IF('RFM input'!$AA$7=\"\",5,'RFM input'!$AA$7),'TAB roll forward'!$J$2:$R$57,B56,FALSE)","v":0},{"$f":"IF(OR($N56<0,AND($N56>0,(\nINDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E56,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1))=0)),MIN(INDEX('RFM input'!$Y$7:$Y$56,MATCH($E56,$E$7:$E$56,0),1),'RFM input'!$AA$7),\n(INDEX('TAB remaining lives'!$A$6:$W$2506,MATCH($E56,'TAB remaining lives'!$A$6:$A$2506,0)+ROWS('TAB remaining lives'!$B$8:$B$56)-1,MATCH(('PTRM input summary'!$Q$7),'TAB remaining lives'!$A$6:$W$6,0)-1)))","v":0}]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(J7:J56)","v":2572.7061148304438},{"$f":"SUM(K7:K56)","v":2882.0432603400459},null,null,{"$f":"SUM(N7:N56)","v":1925.3837892921883}]